Item 8. Financial Statements and Supplementary Data.
Index to Financial Statements:
Reports of Independent Registered Public Accounting Firm (PCAOB ID: 42).
Consolidated Balance Sheets as of December 31, 2021 and December 31, 2020.
Consolidated Statements of Operations for the years ended December 31, 2021, 2020 and 2019.
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2021, 2020 and 2019.
Consolidated Statements of Changes in Equity for the years ended December 31, 2021, 2020 and 2019.
Consolidated Statements of Cash Flows for the years ended December 31, 2021, 2020 and 2019.
Notes to Consolidated Financial Statements.
All schedules have been omitted because either the required information is included in our Consolidated Financial Statements and notes thereto or it is not applicable.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Drive Shack Inc. and Subsidiaries
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Drive Shack Inc. and Subsidiaries (the Company) as of December 31, 2021 and 2020, the related consolidated statements of operations, comprehensive loss, changes in equity and cash flows for each of the three years in the period ended December 31, 2021, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated March 18, 2022, except for the effect of the material weakness described in the second and third paragraphs of that report, as to which the date is November 18, 2022, expressed an adverse opinion thereon.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
| | | | | | | | |
| Impairment of Long-Lived Assets | |
| | |
Description of the Matter | As discussed in Note 2 to the consolidated financial statements, the Company periodically evaluates its long-lived assets, including finite-lived intangible assets and right-of-use assets, for indicators of impairment. This evaluation includes, among other things, judgments based on factors such as operational performance, market conditions, the Company’s intent and ability to hold and use each asset, as well as any significant cost overruns on development of new venues. Auditing the Company’s evaluation for indicators of impairment was complex due to a material weakness related to the design and operating effectiveness of the Company’s internal controls associated with the identification and calculation of long-lived asset impairments and due to the subjectivity in the identification of events or changes in circumstances that may indicate an impairment of its long-lived assets. Differences or changes in these judgments could have a material impact on the Company’s analysis. | |
How We Addressed the Matter in Our Audit | We obtained an understanding and evaluated the design of controls over the Company's long-lived asset impairment process.
Our procedures with regards to the Company’s evaluation for indicators of impairment included, among others, testing the completeness and accuracy of management’s impairment analysis including evaluating management’s judgments determining whether indicators of impairment were present. For example, we performed inquires of management, read the minutes of the meetings of the Board of Directors, and considered historical operating results, remaining lease term and current market conditions. | |
| | |
/s/ Ernst & Young LLP
We have served as the Company’s auditor since 2000.
Dallas, Texas
March 18, 2022, except for the effect of the material weakness described in the second paragraph above, as to which the date is November 18, 2022.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Drive Shack Inc. and Subsidiaries
Opinion on Internal Control Over Financial Reporting
We have audited Drive Shack Inc. and Subsidiaries’ internal control over financial reporting as of December 31, 2021, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 Framework) (the COSO criteria). In our opinion, because of the effect of the material weakness described below on the achievement of the objectives of control criteria, Drive Shack Inc. and Subsidiaries (the Company) has not maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on the COSO criteria.
In our report dated March 18, 2022, we expressed an unqualified opinion that the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2021, based on the COSO criteria. Management has subsequently identified a deficiency in controls related to the design and operating effectiveness of the Company’s internal controls associated with the identification and calculation of long-lived asset impairments and has further concluded that such deficiency represented a material weakness as of December 31, 2021. As a result, management has revised its assessment, as presented in the accompanying Management's Report on Internal Control over Financial Reporting; to conclude that the Company’s internal control over financial reporting was not effective as of December 31, 2021. Accordingly, our present opinion on the effectiveness of December 31, 2021’s internal control over financial reporting as of December 31, 2021, as expressed herein, is different from that expressed in our previous report.
A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's annual or interim financial statements will not be prevented or detected on a timely basis. The following material weakness has been identified and included in management's assessment. Management has identified a material weakness related to the design and operating effectiveness of the Company’s internal controls associated with the identification and calculation of long-lived asset impairments.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the 2021 consolidated financial statements of the Company. This material weakness was considered in determining the nature, timing and extent of audit tests applied in our audit of the 2021 consolidated financial statements, and this report does not affect our report dated March 18, 2022, which expressed an unqualified opinion on those financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the
company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ Ernst & Young LLP
Dallas, Texas
March 18, 2022, except for the effect of the material weakness described in the second and third paragraphs above, as to which the date is November 18, 2022.
DRIVE SHACK INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share data)
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
Assets | | | |
Current Assets | | | |
Cash and cash equivalents | $ | 58,286 | | | $ | 47,786 | |
Restricted cash | 3,480 | | | 2,252 | |
Accounts receivable, net | 5,563 | | | 4,446 | |
| | | |
Real estate securities, available-for-sale | 3,486 | | | 3,223 | |
Other current assets | 30,034 | | | 14,410 | |
Total Current Assets | 100,849 | | | 72,117 | |
Restricted cash, noncurrent | 798 | | | 795 | |
Property and equipment, net of accumulated depreciation | 179,260 | | | 169,425 | |
Operating lease right-of-use assets | 181,915 | | | 192,828 | |
Intangibles, net of accumulated amortization | 13,430 | | | 15,124 | |
| | | |
Other assets | 6,538 | | | 6,765 | |
Total Assets | $ | 482,790 | | | $ | 457,054 | |
| | | |
Liabilities and Equity | | | |
Current Liabilities | | | |
Obligations under finance leases | $ | 5,400 | | | $ | 6,470 | |
Membership deposit liabilities | 18,039 | | | 14,692 | |
Accounts payable and accrued expenses | 34,469 | | | 29,596 | |
Deferred revenue | 26,301 | | | 23,010 | |
Other current liabilities | 26,524 | | | 28,217 | |
Total Current Liabilities | 110,733 | | | 101,985 | |
Credit facilities and obligations under finance leases - noncurrent | 9,075 | | | 12,751 | |
Operating lease liabilities - noncurrent | 166,031 | | | 167,837 | |
Junior subordinated notes payable | 51,174 | | | 51,182 | |
Membership deposit liabilities, noncurrent | 104,430 | | | 99,862 | |
Deferred revenue, noncurrent | 10,005 | | | 9,953 | |
Other liabilities | 1,487 | | | 3,447 | |
Total Liabilities | $ | 452,935 | | | $ | 447,017 | |
| | | |
Commitments and contingencies | | | |
| | | |
Equity | | | |
Preferred stock, $0.01 par value, 100,000,000 shares authorized, 1,347,321 shares of 9.75% Series B Cumulative Redeemable Preferred Stock, 496,000 shares of 8.05% Series C Cumulative Redeemable Preferred Stock, and 620,000 shares of 8.375% Series D Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, issued and outstanding as of December 31, 2021 and 2020 | $ | 61,583 | | | $ | 61,583 | |
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 92,093,425 and 67,323,592 shares issued and outstanding at December 31, 2021 and 2020, respectively | 921 | | | 673 | |
Additional paid-in capital | 3,233,608 | | | 3,178,704 | |
Accumulated deficit | (3,268,876) | | | (3,232,391) | |
Accumulated other comprehensive income | 1,163 | | | 1,468 | |
Total equity of the company | $ | 28,399 | | | $ | 10,037 | |
Noncontrolling interest | 1,456 | | | — | |
Total Equity | $ | 29,855 | | | $ | 10,037 | |
| | | |
Total Liabilities and Equity | $ | 482,790 | | | $ | 457,054 | |
See notes to Consolidated Financial Statements.
DRIVE SHACK INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2021, 2020 and 2019
(dollars in thousands, except share data)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2021 | | 2020 | | 2019 |
Revenues | | | | | |
Golf operations | $ | 232,560 | | | $ | 189,972 | | | $ | 216,497 | |
Sales of food and beverages | 49,304 | | | 30,015 | | | 55,567 | |
Total revenues | 281,864 | | | 219,987 | | | 272,064 | |
Operating costs | | | | | |
Operating expenses | 222,260 | | | 188,745 | | | 229,306 | |
Cost of sales - food and beverages | 12,814 | | | 8,834 | | | 15,217 | |
General and administrative expense | 33,809 | | | 31,284 | | | 47,976 | |
Depreciation and amortization | 24,018 | | | 27,152 | | | 22,396 | |
Pre-opening costs | 4,552 | | | 1,328 | | | 9,040 | |
(Gain) Loss on lease terminations and impairment | 5,035 | | | (721) | | | 15,413 | |
| | | | | |
Total operating costs | 302,488 | | | 256,622 | | | 339,348 | |
Operating loss | (20,624) | | | (36,635) | | | (67,284) | |
Other income (expenses) | | | | | |
Interest and investment income | 684 | | | 565 | | | 955 | |
Interest expense, net | (10,698) | | | (10,968) | | | (8,760) | |
Other (loss) income, net | 655 | | | (7,611) | | | 20,876 | |
Total other income (expenses) | (9,359) | | | (18,014) | | | 13,071 | |
Loss before income tax | (29,983) | | | (54,649) | | | (54,213) | |
Income tax expense | 1,779 | | | 1,705 | | | 641 | |
Consolidated net loss | (31,762) | | | (56,354) | | | (54,854) | |
Less: net loss attributable to noncontrolling interest | (393) | | | — | | | — | |
Net loss attributable to the Company | (31,369) | | | (56,354) | | | (54,854) | |
Preferred dividends | (5,580) | | | (5,580) | | | (5,580) | |
Loss applicable to common stockholders | $ | (36,949) | | | $ | (61,934) | | | $ | (60,434) | |
| | | | | |
Loss Applicable to Common Stock, per share | | | | | |
Basic | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
Diluted | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
| | | | | |
Weighted Average Number of Shares of Common Stock Outstanding | | | | | |
Basic | 89,733,378 | | | 67,158,745 | | | 67,039,556 | |
Diluted | 89,733,378 | | | 67,158,745 | | | 67,039,556 | |
See notes to Consolidated Financial Statements.
DRIVE SHACK INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
FOR THE YEARS ENDED DECEMBER 31, 2021, 2020 and 2019
(dollars in thousands)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2021 | | 2020 | | 2019 |
Net loss | (31,762) | | | (56,354) | | | (54,854) | |
Other comprehensive loss: | | | | | |
Net unrealized (loss) on available-for-sale securities | (305) | | | (242) | | | (168) | |
| | | | | |
Other comprehensive loss | (305) | | | (242) | | | (168) | |
Total comprehensive loss | $ | (32,067) | | | $ | (56,596) | | | $ | (55,022) | |
Comprehensive loss attributable to noncontrolling interest | (393) | | | — | | | — | |
Comprehensive loss attributable to the Company | $ | (31,674) | | | $ | (56,596) | | | $ | (55,022) | |
| | | | | |
| | | | | |
See notes to Consolidated Financial Statements.
DRIVE SHACK INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2021, 2020 and 2019
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Drive Shack Inc. Stockholders |
| | | | | | | | | Accumulated Other Comp. Income (Loss) | | | | Total Equity (Deficit) |
(dollars in thousands, except share data) | | | | | | | | | Additional Paid in Capital | | | | | | |
| Preferred Stock | | Common Stock | | | Accumulated Deficit | | | Noncontrolling interest | |
| Shares | | Amount | | Shares | | Amount | | | | | |
Equity (deficit) - December 31, 2018 | 2,463,321 | | | $ | 61,583 | | | 67,027,104 | | | $ | 670 | | | $ | 3,175,843 | | | $ | (3,105,307) | | | $ | 1,878 | | | $ | — | | | $ | 134,667 | |
Dividends declared | — | | | — | | | — | | | — | | | — | | | (5,580) | | | — | | | — | | | (5,580) | |
Stock-based compensation | — | | | — | | | — | | | — | | | 1,317 | | | | | | | | | 1,317 | |
Shares issued from options and restricted stock units | — | | | — | | | 35,647 | | | — | | | — | | | — | | | — | | | — | | | — | |
Purchase of common stock (directors) | — | | | — | | | 6,000 | | | 1,000 | | | 23 | | | — | | | — | | | — | | | 24 | |
Adoption of ASC 606 | — | | | — | | | — | | | — | | | — | | | (9,831) | | | — | | | — | | | (9,831) | |
Comprehensive loss | | | | | | | | | | | | | | | | | |
Net loss | — | | | — | | | — | | | — | | | — | | | (54,854) | | | — | | | — | | | (54,854) | |
Other comprehensive income | — | | | — | | | — | | | — | | | — | | | — | | | (168) | | | — | | | (168) | |
Total comprehensive loss | | | | | | | | | | | | | | | | | (55,022) | |
Equity (deficit) - December 31, 2019 | 2,463,321 | | | $ | 61,583 | | | 67,068,751 | | | $ | 671 | | | $ | 3,177,183 | | | $ | (3,175,572) | | | $ | 1,710 | | | $ | — | | | $ | 65,575 | |
Dividends declared | — | | | — | | | — | | | — | | | — | | | (465) | | | — | | | — | | | (465) | |
Stock-based compensation | — | | | — | | | — | | | — | | | 1,523 | | | | | | | | | 1,523 | |
Shares issued from options and restricted stock units | — | | | — | | | 254,841 | | | 2 | | | (2) | | | — | | | — | | | — | | | — | |
Comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Net loss | — | | | — | | | — | | | — | | | — | | | (56,354) | | | — | | | — | | | (56,354) | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | (242) | | | — | | | (242) | |
Total comprehensive loss | | | | | | | | | | | | | | | | | (56,596) | |
Equity (deficit) - December 31, 2020 | 2,463,321 | | | $ | 61,583 | | | 67,323,592 | | | $ | 673 | | | $ | 3,178,704 | | | $ | (3,232,391) | | | $ | 1,468 | | | $ | — | | | $ | 10,037 | |
Dividends declared | — | | | — | | | — | | | — | | | — | | | (5,116) | | | — | | | — | | | (5,116) | |
Stock-based compensation | — | | | — | | | — | | | 2 | | | 2,053 | | | — | | | — | | | — | | | 2,055 | |
| | | | | | | | | | | | | | | | | |
Shares issued from options and restricted stock units | — | | | — | | | 811,500 | | | 7 | | | (7) | | | — | | | — | | | — | | | — | |
Shares issued from equity raise | | | | | 23,958,333 | | | 239 | | | 53,666 | | | | | | | — | | | 53,905 | |
Contributed Capital | — | | | — | | | — | | | — | | | (808) | | | — | | | — | | | 1,849 | | | 1,041 | |
Comprehensive income (loss) | | | | | | | | | | | | | | | | | |
Net loss | | | | | — | | | | | | | (31,369) | | | | | (393) | | | (31,762) | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | (305) | | | — | | | (305) | |
Total comprehensive loss | | | | | | | | | | | | | | | | | (32,067) | |
Equity (deficit) - December 31, 2021 | 2,463,321 | | | $ | 61,583 | | | 92,093,425 | | | $ | 921 | | | $ | 3,233,608 | | | $ | (3,268,876) | | | $ | 1,163 | | | $ | 1,456 | | | $ | 29,855 | |
See notes to Consolidated Financial Statements.
DRIVE SHACK INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2021, 2020 and 2019
(dollars in thousands)
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | |
| 2021 | | 2020 | | 2019 | |
Cash Flows From Operating Activities | | | | | | |
Net loss | $ | (31,762) | | | $ | (56,354) | | | $ | (54,854) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | |
Depreciation and amortization | 24,018 | | | 27,152 | | | 22,396 | | |
Amortization of premium | (576) | | | (423) | | | (275) | | |
Membership deposit liability accretion expense | 8,198 | | | 8,160 | | | 7,225 | | |
Amortization of revenue on golf membership deposit liabilities | (2,148) | | | (1,611) | | | (1,422) | | |
Amortization of prepaid golf member dues | (12,744) | | | (14,311) | | | (14,569) | | |
Non-cash operating lease (benefit) expense | (1,221) | | | 8,421 | | | 7,043 | | |
Stock based compensation | 2,055 | | | 1,523 | | | 1,317 | | |
(Gain) Loss on Lease Terminations and Impairment | 5,035 | | | (1,970) | | | 15,413 | | |
Equity in (earnings), net of impairment from equity method investment | — | | | 24,020 | | | (1,381) | | |
Other (gains) losses, net | (384) | | | (15,573) | | | (19,073) | | |
Realized and unrealized (gain) loss on investments | — | | | — | | | — | | |
Change in: | | | | | | |
Accounts receivable, net, other current assets and other assets - noncurrent | (12,069) | | | 1,418 | | | 2,727 | | |
Accounts payable and accrued expenses, deferred revenue, other current liabilities and other liabilities - noncurrent | 21,852 | | | 18,223 | | | 7,335 | | |
Net cash provided by (used in) operating activities | 254 | | | (1,325) | | | (28,118) | | |
Cash Flows From Investing Activities | | | | | | |
Proceeds from sale of property and equipment | — | | | 35,617 | | | 62,899 | | |
| | | | | | |
Acquisition and additions of property and equipment and intangibles | (32,587) | | | (10,675) | | | (74,892) | | |
| | | | | | |
Net cash provided by (used in) from investing activities | (32,587) | | | 24,942 | | | (11,993) | | |
Cash Flows From Financing Activities | | | | | | |
Preferred stock dividends paid | (4,185) | | | (1,395) | | | (5,580) | | |
Repayments of debt obligations | (6,350) | | | (5,591) | | | (7,440) | | |
Golf membership deposits received | 1,601 | | | 2,994 | | | 2,262 | | |
| | | | | | |
Issuance of common stock | 53,905 | | | — | | | — | | |
| | | | | | |
Other financing activities | (907) | | | (756) | | | 14 | | |
Net cash provided by (used in) financing activities | 44,064 | | | (4,748) | | | (10,744) | | |
Net Increase (Decrease) in Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent | 11,731 | | | 18,869 | | | (50,855) | | |
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, Beginning of Period | 50,833 | | | 31,964 | | | 82,819 | | |
Cash and Cash Equivalents, Restricted Cash and Restricted Cash, noncurrent, End of Period | $ | 62,564 | | | $ | 50,833 | | | $ | 31,964 | | |
Cash paid during the period for income taxes | $ | 1,489 | | | $ | 176 | | | $ | 124 | | |
Cash paid during the period for interest expense | $ | 2,297 | | | $ | 3,053 | | | $ | 3,854 | | |
Supplemental Schedule of Non-Cash Investing and Financing Activities | | | | | | |
Preferred stock dividends declared but not paid | $ | 930 | | | $ | — | | | $ | 930 | | |
Additions to finance lease assets and liabilities | $ | 1,955 | | | $ | 6,068 | | | $ | 12,776 | | |
| | | | | | |
Increases (decreases) in accounts payable and accrued expenses related to the purchase of property and equipment | $ | (728) | | | $ | 3,260 | | | $ | (7,508) | | |
See notes to Consolidated Financial Statements.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
1. ORGANIZATION
Drive Shack Inc., which is referred to in this Annual Report on Form 10-K, as Drive Shack Inc. or the Company, is an owner and operator of golf-related leisure and entertainment venues focused on bringing people together through competitive socializing. The Company, a Maryland corporation, was formed in 2002, and its common stock is traded on the NYSE under the symbol “DS.”
The Company conducts its business through the following segments: (i) entertainment golf venues, (ii) traditional golf properties and (iii) corporate. For a further discussion of the reportable segments, see Note 4.
As of December 31, 2021, the entertainment golf segment was comprised of six owned or leased entertainment golf venues across four states with locations in Orlando, Florida; West Palm Beach, Florida; Raleigh, North Carolina; Richmond, Virginia, The Colony, Texas, and Charlotte, North Carolina.
The Company's traditional golf business is one of the largest operators of golf courses and country clubs in the United States. As of December 31, 2021, the Company owned, leased or managed fifty-five (55) properties across nine states.
The corporate segment consists primarily of securities and other investments and executive management.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
GENERAL
COVID-19 - In March 2020, a global pandemic was declared by the World Health Organization related to the rapidly growing outbreak of a novel strain of coronavirus (“COVID-19”). In response to the rapid spread of COVID-19, authorities around the world implemented numerous measures to contain the virus, such as travel bans and restrictions, quarantines, "stay-at-home" or "shelter-in-place" orders and business shutdowns. Many jurisdictions in which we operate required mandatory store closures or imposed capacity limitations and other restrictions affecting our operations. As a result, during March 2020, we temporarily closed all of our entertainment golf venues and substantially all of our traditional golf courses and furloughed a substantial majority of our employees. In response to the uncertainty caused by the pandemic, we took several actions after we suspended operations to preserve our liquidity position and prepare for multiple contingencies.
Following the temporary closure in March 2020 in response to the coronavirus ("COVID-19") global pandemic, three Drive Shack entertainment golf venues and all of our traditional golf properties were reopened by the end of the second quarter, subject to locally mandated capacity limitations and operational restrictions. Our entertainment golf venue in Orlando, Florida re-opened in December 2020.
The extended length of the COVID-19 pandemic and the related government response have caused, and are continuing to cause, prolonged periods of various operational restrictions and capacity limitations impacting our business operations. In addition, the duration and intensity of the pandemic may result in changes in customer behaviors or preferences. These may lead to increased asset recovery and valuation risks, such as impairment of long-lived and other assets. The extent to which COVID-19 continues to impact our business will depend on future developments, which remain highly uncertain and cannot be predicted, including additional actions taken by various governmental bodies and private enterprises to contain COVID-19 or mitigate its impact, among others.
Basis of Accounting — The accompanying Consolidated Financial Statements are prepared in accordance with U.S. generally accepted accounting principles or GAAP. The Consolidated Financial Statements include the accounts of the Company and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated. The Company consolidates those entities in which it has an investment of 50% or more and has control over significant operating, financial and investing decisions of the entity.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Risks and Uncertainties — We plan to develop and construct our entertainment golf business through long term ground leases of existing retail real estate. Developing new entertainment golf venues requires a significant amount of time and resources and poses a number of risks. Construction of new venues may result in cost overruns, delays or unanticipated expenses related to zoning or tax laws. We face competition for potential site locations. Desirable sites may be unavailable or expensive, and the markets in which new venues are located may deteriorate over time. Additionally, the market potential of venues cannot be precisely determined, and our venues may face competition in new markets from unexpected sources. Constructed venues may not perform up to our expectations.
Use of Estimates — Our estimates are based on information available to management at the time of preparation of the Consolidated Financial Statements, including the results of historical analysis, our understanding and experience of the Company's operations, our knowledge of the industry and market-participant data available to us. Actual results have historically been in line with management's estimates and judgements used in applying each of the accounting policies, and management periodically re-evaluates accounting estimates and assumptions. Actual results could differ from these estimates and materially impact our Consolidated Financial Statements. However, we do not expect our assessments and assumptions to materially change in the future.
Comprehensive Loss and Income — Comprehensive income is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. For the Company's purposes, comprehensive income represents primarily net income (loss), as presented in the Consolidated Statements of Operations, adjusted for unrealized gains or losses on securities available-for-sale. As of December 31, 2021 and 2020, accumulated other comprehensive income included net unrealized gain on securities of $1.2 million and $1.5 million, respectively.
REVENUE RECOGNITION
Golf Operations
Entertainment Golf — Revenue from bay play, gameplay, events, and other operating activities (consisting primarily of instruction and merchandise sales) is generally recognized at a point in time which is at the time of sale or when services are rendered and collectability is probable.
Traditional Golf — Revenue from green fees, cart rentals, merchandise sales and other operating activities (consisting primarily of range income, banquets and club amenities) is generally recognized at a point in time which is at the time of sale or when services are rendered and collectability is probable.
Revenue from membership dues for private club members and The Players Club members is recognized in the month earned. Membership dues received in advance are included in deferred revenue and recognized as revenue ratably over the appropriate period, which is generally twelve months or less for private club members and the following month for The Players Club members. The membership dues are generally structured to cover the club operating costs and membership services.
Private country club members generally pay an advance initiation fee upon their acceptance as a member to the respective country club. Initiation fees are non-refundable after the date of acceptance as a member and recorded as revenue over the expected life of an active membership, which is estimated to be seven years. The initiation fee revenue is deferred and recognized in the Consolidated Statements of Operations on a straight-line basis over the expected life of an active membership, which is estimated to be seven years. The determination of the estimated average expected life of an active membership is based on company-specific historical data and involves judgment and estimation. Until 2021, private country club members generally paid an advance initiation deposit which was refundable 30 years after the date of acceptance as a member. The difference between the initiation deposit paid by the member and the present value of the refund obligation is deferred and recognized into revenue in the Consolidated Statements of Operations on a straight-line basis over the seven year expected life of an active membership. The present value of the refund obligation is recorded as a membership deposit liability in the Consolidated Balance Sheets and accretes over a 30-year nonrefundable term using the effective interest method. This accretion is recorded as interest expense in the Consolidated Statements of Operations.
Revenue from the reimbursement of certain operating costs incurred at the Company’s managed traditional golf properties is recognized at the time the associated operating costs are incurred as collectability is probable per the terms of the management contracts and the repayment histories of the property owners.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Seasonality
Seasonality can affect our results of operations. Our traditional golf business is subject to seasonal fluctuations as colder temperatures and shorter days reduce the demand for outdoor activities. As a result, the traditional golf business generates a disproportionate share of its annual revenue in the second and third quarters of each year. In addition, our Drive Shack and Puttery venues could be significantly impacted on a season-to-season basis, based on corporate event and social gathering volumes during holiday seasons and school vacation schedules. For this reason, a quarter-to-quarter comparison may not be a good indicator of our current and/or future performance.
Sales of Food and Beverages — Revenue from food and beverage sales is recorded at the time of sale, net of discounts.
Realized and Unrealized (Gain) Loss on Investments and Other Income (Loss), Net — These items are comprised of the following:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2021 | | 2020 | | 2019 |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Gain on sale of traditional golf properties, net (A) | $ | — | | | $ | 16,447 | | | $ | 19,338 | |
| | | | | |
Collateral management fee income, net | 191 | | | 259 | | | 440 | |
Equity in earnings, net of impairment from equity method investments (B) | — | | | (24,020) | | | 1,381 | |
Other income (loss) | 464 | | | (297) | | | (283) | |
Other income (loss), net | $ | 655 | | | $ | (7,611) | | | $ | 20,876 | |
(A)During the year ended December 31, 2020, the Company sold one traditional golf property, resulting in net proceeds of $33.6 million. This property had a carrying value of $17.0 million and resulted in a gain of $16.6 million. During the year ended December 31, 2019, the Company sold eleven traditional golf properties, resulting in net proceeds of $74.3 million. These traditional golf properties had a carrying value of $54.7 million and resulted in a gain on sale of $19.4 million.
(B)Equity in earnings, net of impairment from equity method investments - During the year ended December 31, 2020, the Company recorded an other-than-temporary impairment charge of $24.7 million on the Company's equity method investment.
EXPENSE RECOGNITION
Operating Expenses — Operating expenses consist primarily of payroll, utilities, repairs and maintenance, supplies, marketing, technology support and operating lease rent expense. A majority of the properties and related facilities are leased under long-term operating leases. See Note 6 for additional information.
General and Administrative Expense — General and administrative expense consists of costs associated with corporate and administrative functions that support development and operations.
Pre-Opening Costs — Pre-opening costs are expensed as incurred and consist primarily of employee payroll, marketing expenses, operating lease costs, travel and related expenses, training costs, food, beverage and other restaurant operating expenses incurred prior to opening an entertainment golf venue.
Deferred Costs — Deferred costs consist primarily of costs incurred in obtaining financing which are amortized into interest expense over the term of such financing using either the straight-line basis or the interest method. Deferred financing costs are presented as a direct deduction from the carrying amount of the related debt liability.
Interest Expense, Net — The Company financed traditional golf and corporate using both fixed and floating rate debt, including mortgage loans and other financing vehicles. Certain of this debt has been issued at a discount. Discounts are accreted into interest expense on the effective yield or interest method, based upon a comparison of actual and expected cash flows, through the expected maturity date of the financing. See Note 8 for additional information.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Stock-Based Compensation Expense — The Company maintains an equity incentive plan under which non-qualified stock options, incentive stock options, and restricted stock units or RSUs are granted to employees and non-employee directors. Stock options and RSUs are expensed based on the fair value on the date of grant and amortized on a straight-line basis over the requisite service period. The fair value of RSUs is determined using the stock price on the date of grant. The fair value of stock options is estimated on the grant date using the Black-Scholes option valuation model. Unvested stock options and RSUs are forfeited by non-employee directors upon their departure from the board of directors and forfeited by employees upon their termination. All stock-based compensation expense is recorded as general and administrative expense in the Consolidated Statements of Operations. See Note 11 for additional information.
BALANCE SHEET MEASUREMENT
Property and Equipment, Net — Real estate related improvements and equipment are recorded at cost less accumulated depreciation. Costs that both materially add value to an asset and extend the useful life of an asset by more than a year are capitalized which may include significant renovations, remodels and major repairs. Costs that do not meet this criteria, such as minor repairs and routine maintenance, are expensed as incurred.
Depreciation is calculated using the straight-line method based on the lesser of the following estimated useful lives or the lease term:
| | | | | |
Buildings and improvements | 10-40 years |
Finance leases - equipment | 2-6 years |
Furniture, fixtures, and equipment | 2-7 years |
The Company leases certain golf carts and other equipment that are classified as finance lease ROUs. The value of finance leases is recorded as an asset on the balance sheet, along with a liability related to the present value of associated payments. Depreciation of finance lease assets is calculated using the straight-line method over the shorter of the estimated useful lives or the expected lease terms. The cost of equipment under finance leases is recorded in "Property and equipment, net of accumulated depreciation" on the Consolidated Balance Sheets. Payments under the leases are treated as reductions of the obligations under finance leases, with a portion being recorded as interest expense under the effective interest method.
Real Estate, Held-for-Sale — Long-lived assets to be disposed of by sale, which meet certain criteria, are reclassified to real estate held-for-sale and measured at the lower of their carrying amount or fair value less costs of sale. The Company suspends depreciation and amortization for assets held-for-sale. Subsequent changes to the estimated fair value less costs to sell could impact the measurement of assets held-for-sale. Decreases below carrying value are recognized as an impairment loss and recorded in "Impairment and other losses" on the Consolidated Statements of Operations. To the extent the fair value increases, any previously reported impairment is reversed to the extent of the impairment taken.
On March 7, 2018, the Company announced it was actively pursuing the sale of 26 owned traditional golf properties in order to generate capital for reinvestment in the entertainment golf business. On October 16, 2020, the Company completed the sale of the last held-for-sale traditional golf property for a sale price of $34.5 million and received net cash proceeds of approximately $33.6 million. As of December 31, 2021 and 2020, the Company does not classify any traditional golf property as held-for-sale.
Real Estate Securities — The Company invested in securities, including real estate related asset backed securities which are classified as available-for-sale. Securities available-for-sale are carried at fair market value with the net unrealized gains or losses reported as a separate component of accumulated other comprehensive income. At disposition, the net realized gain or loss is determined on the basis of the cost of the specific investments and is included in earnings. Unrealized losses on securities are charged to earnings if there is an intent to sell or if they reflect a decline in value that is other-than-temporary. Income on these securities is recognized using a level yield methodology based upon a number of cash flow assumptions that are subject to uncertainties and contingencies.
Impairment of Securities — The Company continually evaluates securities for impairment. Securities are considered to be other-than-temporarily impaired, for financial reporting purposes, whenever there has been a probable adverse change in the timing or amounts of expected cash flows. The Company must record a write-down if it has the intent to sell a given security in an unrealized loss position, or if it is more likely than not that it will be required to sell such a security. Upon determination of impairment, the Company records a direct write-down for securities based on the estimated fair value of the security or
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
underlying collateral using a discounted cash flow analysis or based on an observable market value. Actual losses may differ from the Company’s estimates.
Leasing Arrangements — The Company evaluates at lease inception whether an arrangement is or contains a lease by providing the Company with the right to control an asset. Operating leases are accounted for on the balance sheet with the Right of Use (“ROU”) assets and lease liabilities recognized in "Operating lease right-of-use assets," "Other current liabilities" and "Operating lease liabilities - noncurrent" in the Consolidated Balance Sheets. Finance lease ROU assets, current lease liabilities and noncurrent lease liabilities are recognized in "Property and equipment, net of accumulated depreciation," and "Obligations under finance leases" and "Credit facilities and obligations under finance leases - noncurrent" in the Consolidated Balance Sheets, respectively.
All lease liabilities are measured at the present value of the associated payments, discounted using the Company’s incremental borrowing rate determined using a portfolio approach based on the rate of interest that the Company would pay to borrow an amount equal to the lease payments for a similar term and in a similar economic environment on a collateralized basis. ROU assets, for both operating and finance leases, are initially measured based on the lease liability, adjusted for initial direct costs, prepaid rent, and lease incentives received. ROU assets for operating leases are subsequently amortized over the initial lease term into lease cost on a straight-line basis less imputed interest on the lease liabilities. Depreciation of the finance lease ROU assets are subsequently calculated using the straight-line method over the shorter of the estimated useful lives or the expected lease terms and recorded in "Depreciation and amortization" on the Consolidated Statements of Operations.
In addition to the fixed minimum payments required under the lease arrangements, certain leases require variable lease payments, which are payment of the excess of various percentages of gross revenue or net operating income over the minimum rental payments as well as payment of taxes assessed against the leased property. The leases generally also require the payment for the cost of insurance and maintenance. Variable lease payments are recognized when the associated activity occurs and the contingency is resolved.
The Company has elected to combine lease and non-lease components for all lease contracts.
Intangibles, Net — Intangible assets consist primarily of management contracts, membership base and internally-developed software. The management contract intangible represents the Company’s golf course management contracts for both leased and managed properties. The management contract intangible for leased and managed properties was valued using the discounted cash flow method under the income approach and is amortized over the term of the underlying lease or management agreements, respectively. The membership base intangible represents the Company’s relationship with its private country club members. The membership base intangible was valued using the multi-period excess earnings method under the income approach and is amortized over the expected life of an active membership. Internally-developed software represents proprietary software developed for the Company’s exclusive use. Internally-developed software is amortized over the expected useful life of the software.
Amortization of intangible assets is included within depreciation and amortization in the Consolidated Statements of Operations. Amortization of all intangible assets is calculated using the straight-line method based on the following estimated useful lives:
| | | | | |
Trade name | 30 years |
Management contracts | 2 - 26 years |
Internally-developed software | 3 - 5 years |
Membership base | 7 years |
Liquor licenses | Nonamortizable |
Impairment of Long-lived Assets — The Company periodically reviews the carrying amounts of its long-lived assets or asset groups, as well as finite-lived intangible assets and right-of-use assets, to determine whether current events or circumstances indicate that such carrying amounts may not be recoverable. The assessment of recoverability is based on management’s estimates by comparing the sum of the estimated undiscounted cash flows generated by the underlying asset, or other appropriate grouping of assets, to its carrying value to determine whether an impairment existed at its lowest level of identifiable cash flows. If the carrying amount is greater than the expected undiscounted cash flows, the assets are considered
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
impaired and an impairment is recognized to the extent the carrying value of such asset exceeds its fair value. The Company generally measures fair value by considering sale prices for similar assets or by discounting estimated future cash flows using an appropriate discount rate.
Membership Deposit Liabilities — Private country club members in our traditional golf business generally pay an advance initiation fee upon their acceptance as a member to the respective country club. Initiation fees are non-refundable and recorded as revenue over the expected seven year life of an active membership. Until 2021, private country club members generally paid an advance initiation deposit upon their acceptance as a member to the respective country club that is refundable 30 years after the date of acceptance as a member. The difference between the initiation deposit paid by the member and the present value of the refund obligation is deferred and recognized into Golf operations revenue in the Consolidated Statements of Operations on a straight-line basis over the expected life of an active membership, which is estimated to be seven years. The present value of the refund obligation is recorded as a membership deposit liability in the Consolidated Balance Sheets and accretes over a 30-year nonrefundable term using the effective interest method. This accretion is recorded as interest expense in the Consolidated Statements of Operations.
In 2001 and 2002 American Golf Corporation, when it was owned by a previous owner, entered into an Assumption Agreement and Amended and Restated Membership Deposit Assumption Agreement, respectively, with two trusts established by a previous owner of the American Golf Corporation (the “Trusts”) under which the Trusts agreed to unconditionally assume the obligations of American Golf to refund certain membership deposit liabilities in exchange for shares in the American Golf Corporation. The membership deposit liabilities assumed were refundable 30 years from the date of acceptance of the member with the first liabilities assumed by the Trusts becoming refundable in 2020. The total redemption value of membership deposit liabilities assumed by the Trusts was $158.4 million. Because of the substantial time period between the assumption of the liabilities and the first liabilities becoming refundable the inability to verify and monitor the assets of the Trusts to ensure the ability to perform under the terms of the assumption agreements, the fact that the Trusts are not required to maintain any assets that would support such performance and the Trust settlor was not required contractually to fund the Trust, no asset was recorded at the time of our acquisition of American Golf Corporation in recognition of this assumption agreement for the $158.4 million of liability assumed by the Trusts. The Company does not have the ability to determine the likelihood that the Trusts will meet its obligations. Should the Trusts not fulfill its obligations, the Company would be responsible for refunding the outstanding balance of the membership deposit liability and therefore, recognizes these membership deposit liabilities on its balance sheet. As of December 31, 2021 the Trusts had refunded a total of approximately $0.3 million of membership deposit liabilities under the terms of the assumption agreements.
Other Investment — The Company owns an approximately 22% economic interest in a limited liability company which owns preferred equity in a commercial entertainment and retail real estate project. The Company accounts for this investment as an equity method investment. As of December 31, 2021 the carrying value of this investment was zero. The Company evaluates its equity method investment for other than temporary impairment whenever events or changes in circumstances indicate that the carrying amount of the investment might not be recoverable. The evaluation of recoverability is based on management’s assessment of the financial condition and near term prospects of the real estate project, the length of time and the extent to which the market value of the investment has been less than cost, availability and cost of financing, demand for space, competition for tenants, guest visits, changes in market rental rates, and net operating results.
The operations and ongoing construction at the commercial real estate project halted due to the COVID-19 pandemic in mid-March 2020, and the Company recorded an other-than-temporary impairment charge of $24.7 million during the three months ended June 30, 2020. The other-than temporary impairment charge was recorded in "Other income (loss), net" on the Consolidated Statements of Operations. The property reopened to the public with additional entertainment venues and retail shops in October 2020 while following COVID-19 related operational restrictions and capacity limitations and implementing social distancing measures. However, the ability of the commercial real estate project to obtain additional funding to complete the construction and attain the financial results needed to recover any of our investment remains highly uncertain.
Cash and Cash Equivalents and Restricted Cash — The Company considers all highly liquid short-term investments with maturities of 90 days or less when purchased to be cash equivalents. Substantially all amounts on deposit with major financial institutions exceed insured limits. The Company has not experienced any losses in the accounts and believe that the Company is not exposed to significant credit risk because the accounts are at major financial institutions. Restricted cash consisted of:
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
CDO trustee accounts | $ | 103 | | | $ | 114 | |
Restricted cash for construction-in-progress | 1,884 | | | 1,182 | |
Restricted cash - traditional golf | 1,561 | | | 1,566 | |
Restricted cash - entertainment golf | 730 | | | 185 | |
Restricted cash, current and noncurrent | $ | 4,278 | | | $ | 3,047 | |
Accounts Receivable, Net — Accounts receivable are stated at amounts due from customers, net of an allowance for doubtful accounts of $0.9 million and $0.9 million as of December 31, 2021 and 2020, respectively. The allowance for doubtful accounts is based upon several factors including the length of time the receivables are past due, historical payment trends. current economic factors, and our expectations of future events that affect collectability. Collateral is generally not required.
Other Current Assets
The following table summarizes the Company's other current assets:
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
Managed property receivables | 19,316 | | | 3,236 | |
Prepaid expenses | 2,524 | | | 3,158 | |
Deposits | 1,827 | | | 767 | |
Inventory | 2,229 | | | 1,950 | |
Miscellaneous current assets, net | 4,138 | | | 5,299 | |
Other current assets | $ | 30,034 | | | $ | 14,410 | |
Managed Property Receivables – Managed property receivables consists of amounts due from traditional golf managed properties.
Prepaid Expenses – Prepaid expenses consists primarily of prepaid insurance and prepaid rent and are expensed over the usage period of the goods or services.
Deposits – Deposits consist primarily of property lease security deposits.
Inventory – Inventory is valued at the lower of cost or market. Cost is determined on the first-in, first-out (“FIFO”) method. Inventories consist primarily of food, beverages and merchandise for sale.
Other Assets
The following table summarizes the Company's other assets:
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
Prepaid expenses | $ | 2,156 | | | $ | 2,154 | |
Deposits | 3,335 | | | 2,504 | |
Miscellaneous assets, net | 1,047 | | | 2,107 | |
Other assets | $ | 6,538 | | | $ | 6,765 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Accounts Payable and Accrued Expenses — Accounts payable reflect expenses related to goods and services received that have not yet been paid and accrued expenses reflect expenses related to goods received and services performed for which invoices have not yet been received.
Deferred Revenue — Payments received in advance of the performance of services are recorded as deferred revenue until the services are performed.
Other Current Liabilities
The following table summarizes the Company's other current liabilities:
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
Operating lease liabilities | $ | 16,519 | | | $ | 19,894 | |
| | | |
Accrued rent | 3,455 | | | 4,318 | |
Dividends payable | 930 | | | — | |
Miscellaneous current liabilities | 5,620 | | | 4,005 | |
Other current liabilities | $ | 26,524 | | | $ | 28,217 | |
Operating Lease Liabilities – Operating lease liabilities relate to ground leases and/or related facilities and office leases. See Note 6 for additional information
Accrued Rent - Accrued rent primarily relates to amounts accrued or owed for variable lease costs
Dividends Payable – Represents dividends declared but not paid.
Stock Options — Stock options granted to the Company’s employees and non-employee directors were recorded as an increase in equity. See Note 11 for additional information.
Restricted Stock Units or RSUs — The fair value of the RSUs issued to the Company's employees and independent directors as part of annual compensation were recorded as an increase in equity. See Note 11 for additional information.
Preferred Stock — The Company’s accounting policy for its preferred stock is described in Note 11.
Income Taxes – The Company accounts for income taxes pursuant to the asset and liability method which requires the recognition of deferred income tax assets and liabilities related to the expected future tax consequences arising from temporary differences between the carrying amounts and tax bases of assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates applicable to the periods in which the temporary differences are expected to reverse. A valuation allowance is recognized if the Company determines it is more likely than not that all or a portion of a deferred tax asset will not be recognized.
The Company recognizes tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the provision for income taxes in the Consolidated Statements of Operations. See Note 14 for additional information.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Amortization of Discount and Premium and Other Amortization — As reflected in the Consolidated Statements of Cash Flows, these items are comprised of the following:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2021 | | 2020 | | 2019 |
Accretion of net premium on securities, loans and other investments | $ | (568) | | | $ | (413) | | | $ | (267) | |
Amortization of net discount on debt obligations and deferred financing costs | (8) | | | (10) | | | (8) | |
Amortization of discount and premium | $ | (576) | | -576000 | $ | (423) | | | $ | (275) | |
| | | | | |
Amortization of leasehold intangibles | $ | — | | | $ | — | | | $ | — | |
Accretion of membership deposit liability | 8,198 | | | 8,160 | | | 7,225 | |
Other amortization | $ | 8,198 | | | $ | 8,160 | | | $ | 7,225 | |
Recent Accounting Pronouncements — In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. The standard removes certain exceptions for investments, intraperiod allocations and interim tax calculations and adds guidance to reduce complexity in accounting for income taxes. The effective date of the standard will be for annual periods beginning after December 15, 2020, with early adoption permitted. The various amendments in the standard are applied on a retrospective basis, modified retrospective basis and prospective basis, depending on the amendment. The Company determined that the new guidance has no impact on its Consolidated Financial Statements.
3. REVENUES
The majority of the Company’s revenue is recognized at the time of sale to customers at the Company’s entertainment golf venues and traditional golf properties, including green fees, cart rentals, bay play, gameplay, events and sales of food, beverages and merchandise. Revenue from membership dues is recognized in the month earned. Membership dues received in advance are included in deferred revenue and recognized as revenue ratably over the appropriate period, which is generally twelve months or less for private club members and the following month for The Players Club members.
The Company’s revenue is all generated within the entertainment and traditional golf segments. The following table disaggregates revenue by category: entertainment golf venues, public and private golf properties (owned and leased) and managed golf properties.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | For Year Ended December 31, |
| | 2021 | | 2020 |
| | Ent. golf venues | | Public golf properties | | Private golf properties | | Managed golf properties (A) | | Corporate | | Total | | Ent. golf venues | | Public golf properties | | Private golf properties | | Managed golf properties (A) | | Total |
Golf operations | | $ | 20,427 | | $ | 100,569 | | $ | 49,164 | | $ | 62,337 | | $ | 63 | | $ | 232,560 | | $ | 10,536 | | $ | 78,389 | | $ | 44,872 | | $ | 56,175 | | $ | 189,972 |
Sales of food and beverages | | 24,623 | | 18,031 | | 6,650 | | — | | — | | 49,304 | | 14,713 | | 9,945 | | 5,357 | | — | | 30,015 |
Total revenues | | $ | 45,050 | | $ | 118,600 | | $ | 55,814 | | $ | 62,337 | | $ | 63 | | $ | 281,864 | | $ | 25,249 | | $ | 88,334 | | $ | 50,229 | | $ | 56,175 | | $ | 219,987 |
(A)Includes $54.4 million and $50.4 million for the years ended December 31, 2021 and 2020, respectively, due to management contract reimbursements reported under revenue accounting standard, ASC 606.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
4. SEGMENT REPORTING
The Company currently has three reportable segments: (i) entertainment golf venues, (ii) traditional golf properties, and (iii) corporate. The chief operating decision maker (“CODM”) for each segment is the Chief Executive Officer and President, who reviews discrete financial information for each reportable segment to manage the Company, including resource allocation and performance assessment.
The Company's entertainment golf segment, launched in 2018, is comprised of Drive Shack venues that feature tech-enabled hitting bays with in bay dining, full-service restaurants, bars, and event spaces and Puttery venues that feature indoor putting courses anchored by bars and other social spaces as well as a full-service kitchen that will serve to create engaging and fun experiences for guests. As of December 31, 2021, the Company owned or leased four Drive Shack venues across three states which are located in Orlando, Florida; West Palm Beach, Florida; Raleigh, North Carolina; and Richmond, Virginia, and leased two Puttery venues located in The Colony, Texas and Charlotte, North Carolina.
The Company's traditional golf business is one of the largest operators of golf courses and country clubs in the United States. As of December 31, 2021, the Company owned, leased or managed fifty-five (55) traditional golf properties across nine states.
The corporate segment consists primarily of investments in loans and securities, interest income on short-term investments, general and administrative expenses as a public company, interest expense on the junior subordinated notes payable (Note 8) and income tax expense (Note 14).
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Summary financial data on the Company’s segments is given below, together with reconciliation to the same data for the Company as a whole:
| | | | | | | | | | | | | | | | | | | | | | | |
| Entertainment Golf | | Traditional Golf | | Corporate | | Total |
Year Ended December 31, 2021 | | | | | | | |
Revenues | | | | | | | |
Golf operations | $ | 20,427 | | | $ | 212,070 | | | $ | 63 | | | $ | 232,560 | |
Sales of food and beverages | 24,623 | | | 24,681 | | | | | 49,304 | |
Total revenues | 45,050 | | | 236,751 | | | 63 | | | 281,864 | |
Operating costs | | | | | | | |
Operating expenses | 25,427 | | | 196,819 | | | 14 | | | 222,260 | |
Cost of sales - food and beverages | 5,727 | | | 7,087 | | | — | | | 12,814 | |
General and administrative expense (A) | 12,287 | | | 10,414 | | | 11,108 | | | 33,809 | |
| | | | | | | |
Depreciation and amortization | 11,938 | | | 11,656 | | | 424 | | | 24,018 | |
Pre-opening costs (C) | 4,551 | | | — | | | 1 | | | 4,552 | |
Impairment and other losses | 36 | | | 1,812 | | | 3,187 | | | 5,035 | |
| | | | | | | |
Total operating costs | 59,966 | | | 227,788 | | | 14,734 | | | 302,488 | |
Operating income (loss) | (14,916) | | | 8,963 | | | (14,671) | | | (20,624) | |
Other income (expenses) | | | | | | | |
Interest and investment income | — | | | 71 | | | 613 | | | 684 | |
Interest expense (D) | (319) | | | (9,095) | | | (1,284) | | | (10,698) | |
| | | | | | | |
Other income (loss), net | 9 | | | 468 | | | 178 | | | 655 | |
Total other income (expenses) | (310) | | | (8,556) | | | (493) | | | (9,359) | |
Income tax expense | 1 | | | | | 1,778 | | | 1,779 | |
Net income (loss) | (15,227) | | | 407 | | | (16,942) | | | (31,762) | |
Less: net loss attributable to NCI | (393) | | | — | | | — | | | (393) | |
Net income (loss) attributable to the company | (14,834) | | | 407 | | | (16,942) | | | (31,369) | |
Preferred dividends | | | | | (5,580) | | | (5,580) | |
Net income (loss) applicable to common stockholders | $ | (14,834) | | | $ | 407 | | | $ | (22,522) | | | $ | (36,949) | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Entertainment Golf | | Traditional Golf | | Corporate (E) | | Total |
December 31, 2021 | | | | | | | |
Total assets | $ | 180,729 | | | $ | 260,003 | | | $ | 42,058 | | | $ | 482,790 | |
Total liabilities | 50,739 | | | 339,443 | | | 62,753 | | | 452,935 | |
Preferred stock | — | | | — | | | 61,583 | | | 61,583 | |
Noncontrolling interest | — | | | — | | | 1,456 | | | 1,456 | |
Equity (loss) attributable to common stockholders | $ | 129,990 | | | $ | (79,440) | | | $ | (83,734) | | | $ | (33,184) | |
Additions to property and equipment (including finance leases) during the year ended December 31, 2021 | $ | 24,344 | | | $ | 7,670 | | | $ | 375 | | | $ | 32,389 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Summary segment financial data (continued).
| | | | | | | | | | | | | | | | | | | | | | | |
| Entertainment Golf | | Traditional Golf | | Corporate | | Total |
Year Ended December 31, 2020 | | | | | | | |
Revenues | | | | | | | |
Golf operations | $ | 10,536 | | | $ | 179,436 | | | $ | — | | | $ | 189,972 | |
Sales of food and beverages | 14,713 | | | 15,302 | | | — | | | 30,015 | |
Total revenues | 25,249 | | | 194,738 | | | — | | | 219,987 | |
Operating costs | | | | | | | |
Operating expenses | 19,525 | | | 169,220 | | | — | | | 188,745 | |
Cost of sales - food and beverages | 3,744 | | | 5,090 | | | — | | | 8,834 | |
General and administrative expense (A) | 8,869 | | | 9,661 | | | 9,478 | | | 28,008 | |
General and administrative expense - acquisition and transaction expenses (B) | 1,885 | | | 210 | | | 1,181 | | | 3,276 | |
Depreciation and amortization | 11,960 | | | 14,903 | | | 289 | | | 27,152 | |
Pre-opening costs (C) | 1,328 | | | — | | | — | | | 1,328 | |
Impairment and other losses (gains) | (1,960) | | | 1,239 | | | — | | | (721) | |
| | | | | | | |
Total operating costs | 45,351 | | | 200,323 | | | 10,948 | | | 256,622 | |
Operating loss | (20,102) | | | (5,585) | | | (10,948) | | | (36,635) | |
Other income (expenses) | | | | | | | |
Interest and investment income | 1 | | | 77 | | | 487 | | | 565 | |
Interest expense (D) | (389) | | | (9,009) | | | (1,648) | | | (11,046) | |
Capitalized interest (D) | — | | | 22 | | | 56 | | | 78 | |
Other income (loss), net | — | | | 16,164 | | | (23,775) | | | (7,611) | |
Total other income (expenses) | (388) | | | 7,254 | | | (24,880) | | | (18,014) | |
Income tax expense | 75 | | | (19) | | | 1,649 | | | 1,705 | |
Net income (loss) | (20,565) | | | 1,688 | | | (37,477) | | | (56,354) | |
Preferred dividends | — | | | — | | | (5,580) | | | (5,580) | |
Loss applicable to common stockholders | $ | (20,565) | | | $ | 1,688 | | | $ | (43,057) | | | $ | (61,934) | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Traditional Golf | | Traditional Golf | | Corporate (E) | | Total |
December 31, 2020 | | | | | | | |
Total assets | 178,132 | | | 267,033 | | | 11,889 | | | 457,054 | |
Total liabilities | 38,717 | | | 345,340 | | | 62,960 | | | 447,017 | |
Preferred stock | — | | | — | | | 61,583 | | | 61,583 | |
Equity (loss) attributable to common stockholders | $ | 139,415 | | | $ | (78,307) | | | $ | (112,654) | | | $ | (51,546) | |
| | | | | | | |
Additions to property and equipment (including finance leases) during the year ended December 31, 2020 | $ | 9,447 | | | $ | 8,932 | | | $ | 764 | | | $ | 19,143 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Summary segment financial data (continued).
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
| Traditional Golf | | Traditional Golf | | Corporate | | Total |
Year Ended December 31, 2019 | | | | | | | |
Revenues | | | | | | | |
Golf operations | $ | 7,806 | | | $ | 208,691 | | | $ | — | | | $ | 216,497 | |
Sales of food and beverages | 11,974 | | | 43,593 | | | — | | | 55,567 | |
Total revenues | 19,780 | | | 252,284 | | | — | | | 272,064 | |
Operating costs | | | | | | | |
Operating expenses | 16,403 | | | 212,903 | | | — | | | 229,306 | |
Cost of sales - food and beverages | 2,984 | | | 12,233 | | | — | | | 15,217 | |
General and administrative expense (A) | 14,081 | | | 16,812 | | | 12,008 | | | 42,901 | |
General and administrative expense - acquisition and transaction expenses (B) | 3,490 | | | 798 | | | 787 | | | 5,075 | |
Depreciation and amortization | 5,935 | | | 16,266 | | | 195 | | | 22,396 | |
Pre-opening costs (C) | 9,040 | | | — | | | — | | | 9,040 | |
Impairment and other losses | 10,196 | | | 5,217 | | | — | | | 15,413 | |
| | | | | | | |
Total operating costs | 62,129 | | | 264,229 | | | 12,990 | | | 339,348 | |
Operating (loss) income | (42,349) | | | (11,945) | | | (12,990) | | 0 | (67,284) | |
Other income (expenses) | | | | | | | |
Interest and investment income | 321 | | | 105 | | | 529 | | | 955 | |
Interest expense (D) | (355) | | | (8,238) | | | (2,415) | | | (11,008) | |
Capitalized interest (D) | — | | | 586 | | | 1,662 | | | 2,248 | |
Other income, net | — | | | 19,069 | | | 1,807 | | | 20,876 | |
Total other income (expenses) | (34) | | | 11,522 | | | 1,583 | | | 13,071 | |
Income tax expense | 62 | | | 8 | | | 571 | | | 641 | |
Net loss | (42,445) | | | (431) | | | (11,978) | | | (54,854) | |
Preferred dividends | — | | | — | | | (5,580) | | | (5,580) | |
Loss applicable to common stockholders | $ | (42,445) | | | $ | (431) | | | $ | (17,558) | | | $ | (60,434) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(A)General and administrative expenses include severance expense in the amount of $0.3 million, $1.1 million and $2.3 million for the years ended December 31, 2021, 2020 and 2019, respectively.
(B)Acquisition and transaction expense includes costs related to completed and potential acquisitions and transactions and strategic initiatives which may include advisory, legal, accounting and other professional or consulting fees.
(C)Pre-opening costs are expensed as incurred and consist primarily of site-related marketing expenses, lease expense, employee payroll, travel and related expenses, training costs, food, beverage and other operating expenses incurred prior to opening an entertainment golf venue.
(D)Interest expense includes the accretion of membership deposit liabilities in the amount of $8.2 million, $7.2 million and $7.2 million for the years ended December 31, 2021, 2020 and 2019, respectively. Interest expense and capitalized interest total to interest expense, net on the Consolidated Statements of Operations.
(E)Total assets in the corporate segment includes an equity method investment in the amount of zero and $24.0 million as of December 31, 2021 and 2020, respectively, recorded in other investments on the Consolidated Balance Sheets. See Note 2 for additional information.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
5. PROPERTY AND EQUIPMENT, NET OF ACCUMULATED DEPRECIATION
The following table summarizes the Company's property and equipment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 |
| Gross Carrying Amount | | Accumulated Depreciation | | Net Carrying Value | | Gross Carrying Amount | | Accumulated Depreciation | | Net Carrying Value |
Land | $ | 6,770 | | | $ | — | | | $ | 6,770 | | | $ | 6,770 | | | $ | — | | | $ | 6,770 | |
Buildings and improvements | 155,086 | | | (46,399) | | | 108,687 | | | 142,635 | | | (40,198) | | | 102,437 | |
Furniture, fixtures and equipment | 56,809 | | | (28,821) | | | 27,988 | | | 51,622 | | | (24,422) | | | 27,200 | |
Finance leases - equipment | 29,886 | | | (15,602) | | | 14,284 | | | 34,339 | | | (15,296) | | | 19,043 | |
Construction in progress | 21,531 | | | — | | | 21,531 | | | 13,975 | | | — | | | 13,975 | |
Total Property and Equipment | $ | 270,082 | | | $ | (90,822) | | | $ | 179,260 | | | $ | 249,341 | | | $ | (79,916) | | | $ | 169,425 | |
Depreciation is calculated on a straight-line basis using the estimated useful lives detailed in Note 2. Depreciation expense, which included amortization of assets recorded under finance leases, was $22.2 million, $24.4 million and $19.3 million for the years ended December 31, 2021, 2020 and 2019, respectively.
In October 2020, the Company sold its remaining traditional golf property classified as held for sale, for $34.5 million, resulting in net proceeds of $33.6 million and recognized a gain on sale of $16.6 million.
Below is a summary of the traditional golf properties sold during 2020 and 2019 (in millions). No traditional golf properties were sold during 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the three months ended | | Number of Golf Properties Sold | | Sale Price | | Net Proceeds (A) | | Transaction Costs | | Carrying Value | | Gain (Loss) (B) | | Management Agreements Executed Subsequent to Sale |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
March 31, 2019 (C) | | 3 | | | $ | 28.7 | | | $ | 25.5 | | | $ | 0.5 | | | $ | 20.3 | | | $ | 5.2 | | | 1 | |
June 30, 2019 (D) | | 4 | | | $ | 19.7 | | | $ | 17.9 | | | $ | 0.8 | | | $ | 18.3 | | | $ | (0.4) | | | 1 | |
September 30, 2019 | | 1 | | | $ | 12.5 | | | $ | 12.3 | | | $ | 0.2 | | | $ | 5.2 | | | $ | 7.0 | | | 1 | |
December 31, 2019 | | 3 | | | $ | 19.1 | | | $ | 18.6 | | | $ | 0.4 | | | $ | 10.9 | | | $ | 7.7 | | | 2 | |
December 31, 2020 | | 1 | | | $ | 34.5 | | | $ | 33.6 | | | $ | 0.9 | | | $ | 17.0 | | | $ | 16.6 | | | 1 | |
(A)Net proceeds are inclusive of transaction costs.
(B)The gain (loss) on sale is recorded in pre-tax other income (loss), net on the Consolidated Statements of Operations.
(C)The Company received sale proceeds of $17.7 million during the three months ended March 31, 2019, consisting of $18.2 million for the golf properties sold during the three months ended March 31, 2019, and $2.2 million for golf properties that were sold during December 2018, less $2.7 million that was remitted to buyers for golf properties that were sold during December 2018. The Company previously received a $9.4 million cash deposit in 2018 related to a golf property that was sold in 2019. The difference between the sales price and the net proceeds was primarily due to prepaid membership dues that we are obligated to remit to the buyer, including $2.1 million payable to the buyer of a golf property sold during the three months ended March 31, 2019.
(D)The Company received sale proceeds of $14.9 million during the three months ended June 30, 2019, consisting of $18.4 million for the golf properties sold during the three months ended June 30, 2019, less $3.5 million that was remitted to buyers for golf properties that were sold in 2018 and the first quarter of 2019.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
6. LEASES
On January 1, 2019, the Company adopted ASU 2016-02 using a modified retrospective approach, resulting in the recognition of operating lease right-of-use assets and operating lease liabilities of $225.6 million and $205.9 million, respectively, with the difference primarily due to reclassifications of leasehold intangibles and an adjustment to accumulated deficit.
The Company's commitments under lease arrangements are primarily ground leases for entertainment golf venues and traditional golf properties and related facilities, office leases and leases for golf carts and equipment. The majority of lease terms for our entertainment golf venues and traditional golf properties and related facilities initially range from 10 to 20 years and include up to eight 5-year renewal options. In addition to minimum payments, certain leases require payment of the excess of various percentages of gross revenue or net operating income over the minimum rental payments. The leases generally require the payment of taxes assessed against the leased property and the cost of insurance and maintenance. Certain leases include scheduled increases or decreases in minimum rental payments at various times during the term of the lease.
Equipment and golf cart leases initially range between 24 to 66 months and typically contain renewal options which may be on a month-to-month basis.
An option to renew a lease is included in the determination of the ROU asset and lease liability when it is reasonably certain that the renewal option will be exercised.
As of December 31, 2021, the Company has additional operating leases that have not yet commenced of $53.8 million.
Lease related costs recognized in the Consolidated Statements of Operations for the year ended December 31, 2021 and 2020 are as follows:
| | | | | | | | | | | |
| | Year Ended December 31, 2021 | Year Ended December 31, 2020 |
Finance lease cost | | | |
Amortization of right-of-use assets | | $ | 5,512 | | $ | 6,062 | |
Interest on lease liabilities | | 1,158 | | 1,142 | |
Total finance lease cost | | 6,670 | | 7,204 | |
| | | |
Operating lease cost | | | |
Operating lease cost | | 30,195 | | 36,003 | |
Short-term lease cost | | 255 | | 1,396 | |
Variable lease cost | | 22,394 | | 11,087 | |
Total operating lease cost | | 52,844 | | 48,486 | |
Total lease cost | | $ | 59,514 | | $ | 55,690 | |
| | | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Other information related to leases included on the Consolidated Balance Sheet as of and for the year ended December 31, 2021 is as follows:
| | | | | | | | | | | | | | |
| | Operating Leases | | Financing Leases |
Right-of-use assets | | $ | 181,915 | | | $ | 14,283 | |
Lease liabilities | | 182,550 | | | 14,275 | |
Cash paid for amounts included in the measurement of lease liabilities | | | | |
Operating cash flows | | 34,810 | | | 1,158 | |
Financing cash flows | | — | | | 6,350 | |
Right-of-use assets obtained in exchange for lease liabilities | | 9,806 | | | 1,955 | |
Weighted average remaining lease term | | 14.3 years | | 3.3 years |
Weighted average discount rate | | 8.21 | % | | 6.03 | % |
Future minimum lease payments under non-cancellable leases as of December 31, 2021 are as follows:
| | | | | | | | | | | | | | |
| | Operating Leases | | Financing Leases |
2022 | | $ | 31,246 | | | $ | 5,897 | |
2023 | | 31,142 | | | 4,906 | |
2024 | | 25,142 | | | 2,744 | |
2025 | | 22,095 | | | 1,544 | |
2026 | | 19,740 | | | 600 | |
Thereafter | | 166,982 | | | 14 | |
Total minimum lease payments | | 296,347 | | | 15,705 | |
Less: imputed interest | | 113,797 | | | 1,430 | |
Total lease liabilities | | $ | 182,550 | | | $ | 14,275 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
7. INTANGIBLES, NET OF ACCUMULATED AMORTIZATION
The following table summarizes the Company's intangible assets:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | | December 31, 2020 | |
| Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Value | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Value | |
Trade name | $ | 721 | | | $ | (187) | | | $ | 534 | | | $ | 700 | | | $ | (163) | | | $ | 537 | | |
Management contracts | 28,913 | | | (17,960) | | | 10,953 | | | 31,043 | | | (18,427) | | | 12,616 | | |
Internally-developed software | 417 | | | (143) | | | 274 | | | 314 | | | (79) | | | 235 | | |
Membership base | 4,012 | | | (3,304) | | | 708 | | | 5,944 | | | (5,236) | | | 708 | | |
Nonamortizable liquor licenses | 961 | | | — | | | 961 | | | 1,028 | | | — | | | 1,028 | | |
Total intangibles | $ | 35,024 | | | $ | (21,594) | | | $ | 13,430 | | | $ | 39,029 | | | $ | (23,905) | | | $ | 15,124 | | |
Amortization expense for the years ended December 31, 2021, 2020, and 2019 was $1.8 million, $2.7 million and $3.4 million, respectively.
The unamortized balance of intangible assets at December 31, 2021 is expected to be amortized as follows:
| | | | | |
2022 | $ | 1,583 | |
2023 | 1,578 | |
2024 | 1,189 | |
2025 | 1,065 | |
2026 | 804 | |
Thereafter | 6,229 | |
Total amortizable intangible assets | 12,448 | |
Nonamortizable liquor and other licenses | 982 | |
Total intangible assets | $ | 13,430 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
8. DEBT OBLIGATIONS
The following table presents certain information regarding the Company's debt obligations:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 | | December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | |
Debt Obligation/Collateral | | Month Issued | | Outstanding Face Amount | | Carrying Value | | Final Stated Maturity | | Weighted Average Coupon | | Weighted Average Funding Cost (A) | | Weighted Average Life (Years) | | Face Amount of Floating Rate Debt | | Outstanding Face Amount | | Carrying Value |
Credit Facilities and Finance Leases | | | | | | | | | | | | | | | | | | | | |
Vineyard II | | Dec 1993 | | 200 | | | 200 | | | Dec 2043 | | 2.43% | | 2.38 | % | | 22 | | 200 | | | 200 | | | 200 | |
Finance Leases (Equipment) | | July 2014 - Dec 2021 | | 14,275 | | | 14,275 | | | Jan 2021 - Jul 2027 | | 3.50% to 15.00% | | 6.03 | % | | 3.3 | | — | | | 19,021 | | | 19,021 | |
| | | | 14,475 | | | 14,475 | | | | | | | 5.97 | % | | 3.7 | | 200 | | | 19,221 | | | 19,221 | |
Less current portion of obligations under finance leases | | | | 5,400 | | | 5,400 | | | | | | | | | | | | | 6,470 | | | 6,470 | |
Credit facilities and obligations under finance leases - noncurrent | | | | 9,075 | | | 9,075 | | | | | | | | | | | | | 12,751 | | | 12,751 | |
Corporate | | | | | | | | | | | | | | | | | | | | |
Junior subordinated notes payable (B) | | Mar 2006 | | 51,004 | | | 51,174 | | | Apr 2035 | | 3-mon LIBOR+2.25% | | 2.38 | % | | 13.34 | | 51,004 | | | 51,004 | | | 51,182 | |
Total debt obligations | | | | $ | 65,479 | | | $ | 65,649 | | | | | | | 3.17 | % | | 11.2 | | $ | 51,204 | | | $ | 70,225 | | | $ | 70,403 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
(A)Including the effect of deferred financing cost.
(B)Collateral for this obligation is the Company's general credit.
Credit Facilities
Traditional golf is obligated under a $0.2 million loan with the City of Escondido, California (“Vineyard II”). The principal amount of the loan is payable in five equal installments upon reaching the "Achievement Date”, which is the date on which the number of rounds of golf played on the property during the previous 36-month period equals or exceeds 240,000. As of December 31, 2021, the Achievement Date has not been reached. The interest rate is adjusted annually and is equal to 1% plus a short-term investment return, as defined in the loan agreement. As of December 31, 2021, the interest rate is 2.43%.
Finance Leases - Equipment
The Company leases certain golf carts and other equipment under finance lease agreements. The agreements typically provide for minimum rentals plus executory costs. Lease terms range from 36-66 months. Certain leases include bargain purchase options at lease expiration.
See Note 6 for the future minimum lease payments required under the finance leases and the present value of the net minimum lease payments as of December 31, 2021.
Maturity Table
The Company’s debt obligations have contractual maturities as follows:
| | | | | | | | | | | | | | | | | |
| Nonrecourse | | Recourse | | Total |
2022 | $ | 5,062 | | | $ | — | | | $ | 5,062 | |
2023 | 4,415 | | | — | | | 4,415 | |
2024 | 2,520 | | | — | | | 2,520 | |
2025 | 1,445 | | | — | | | 1,445 | |
2026 | 576 | | | — | | | 576 | |
Thereafter | 14 | | | | | 14 | |
Total | $ | 14,032 | | | $ | — | | | $ | 14,032 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
9. REAL ESTATE SECURITIES
The following is a summary of the Company’s real estate security at December 31, 2021 and 2020, which is classified as available-for-sale and is, therefore, reported at fair value with changes in fair value recorded in other comprehensive loss, except if the security is other-than-temporarily impaired.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Amortized Cost Basis | | Gross Unrealized | | | | | | Weighted Average |
Asset Type | | Outstanding Face Amount | | Before Impairment | | Other-Than- Temporary- Impairment | | After Impairment | | Gains | | Losses | | Carrying Value (A) | | Number of Securities | | Rating (B) | | Coupon | | Yield | | Life (Years) (C) | | Principal Subordination (D) |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | |
ABS - Non-Agency RMBS (E) | | $ | 4,000 | | | $ | 3,844 | | | $ | (1,521) | | | $ | 2,323 | | | $ | 1,163 | | | $ | — | | | $ | 3,486 | | | 1 | | CCC | | 0.68 | % | | 29.16 | % | | 1.61 | | 67.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | |
ABS - Non-Agency RMBS (E) | | $ | 4,000 | | | $ | 3,276 | | | $ | (1,521) | | | $ | 1,755 | | | $ | 1,468 | | | $ | — | | | $ | 3,223 | | | 1 | | CCC | | 0.73 | % | | 29.14 | % | | 2.6 | | 52.2 | % |
(A)See Note 10 regarding the estimation of fair value, which is equal to carrying value for all securities.
(B)Represents the weighted average of the ratings of all securities in each asset type, expressed as an S&P equivalent rating. For each security rated by multiple rating agencies, the lowest rating is used. Ratings provided were determined by third party rating agencies, represent the most recent credit ratings available as of the reporting date and may not be current.
(C)The weighted average life is based on the timing of expected cash flows on the asset.
(D)Percentage of the outstanding face amount of the security and residual interest that is subordinate to the Company’s investment.
(E)The ABS - Non-Agency RMBS is a floating rate security and the collateral securing it is located in various geographic regions in the U.S. The Company does not have significant investments in any one geographic region.
Unrealized losses that are considered other-than-temporary are recognized currently in earnings. The Company did not record other-than-temporary impairment during the years ended December 31, 2021, 2020 and 2019.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
10. FAIR VALUE OF FINANCIAL INSTRUMENTS
The following table summarizes the carrying values and estimated fair values of the Company’s financial instruments at December 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2021 | December 31, 2020 |
| Carrying Value | | Estimated Fair Value | | Fair Value Method (A) | | Carrying Value | | Estimated Fair Value |
Assets | | | | | | | | | |
Real estate securities, available-for-sale | $ | 3,486 | | | $ | 3,486 | | | Pricing models - Level 3 | | $ | 3,223 | | | $ | 3,223 | |
Cash and cash equivalents | 58,286 | | | 58,286 | | | | | 47,786 | | | 47,786 | |
| | | | | | | | | |
| | | | | | | | | |
Liabilities | | | | | | | | | |
Junior subordinated notes payable | $ | 51,174 | | | $ | 27,625 | | | Pricing models - Level 3 | | $ | 51,182 | | | $ | 18,591 | |
(A)Pricing models are used for (i) real estate securities that are not traded in an active market, and, therefore, have little or no price transparency, and for which significant unobservable inputs must be used in estimating fair value, or (ii) debt obligations which are private and untraded.
Fair Value Measurements
Valuation Hierarchy
The fair value of financial instruments is categorized based on the priority of the inputs to the valuation technique and categorized into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The Company follows this hierarchy for its financial instruments measured at fair value.
Level 1 - Quoted prices in active markets for identical instruments.
Level 2 - Valuations based principally on observable market parameters, including:
•quoted prices for similar assets or liabilities in active markets,
•inputs other than quoted prices that are observable for the asset or liability (such as interest rates and yield curves observable at commonly quoted intervals, implied volatilities and credit spreads), and
•market corroborated inputs (derived principally from or corroborated by observable market data).
Level 3 - Valuations determined using unobservable inputs that are supported by little or no market activity, and that are significant to the overall fair value measurement.
The Company’s real estate securities and debt obligations are currently not traded in active markets and therefore have little or no price transparency. As a result, the Company has estimated the fair value of these illiquid instruments based on internal pricing models subject to the Company's controls described below.
With respect to fair value estimates generated based on the Company’s internal pricing models, the Company’s management validates the inputs and outputs of the internal pricing models by comparing them to available independent third-party market parameters and models, where available, for reasonableness. The Company believes its valuation methods and the assumptions used are appropriate and consistent with those of other market participants.
Fair value measurements categorized within Level 3 are sensitive to changes in the assumptions or methodologies used to determine fair value and such changes could result in a significant increase or decrease in the fair value. For the Company’s investments in real estate securities categorized within Level 3 of the fair value hierarchy, the significant unobservable inputs include the discount rates, assumptions relating to prepayments, default rates and loss severities.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Significant Unobservable Inputs
The following table provides quantitative information regarding the significant unobservable inputs used by the Company for assets and liabilities measured at fair value on a recurring basis as of December 31, 2021 and 2020.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Significant Input |
December 31, 2021 | | | | | | | | | | | | |
Asset Type | | Amortized Cost Basis | | Fair Value | | Discount Rate | | Prepayment Speed | | Cumulative Default Rate | | Loss Severity |
ABS - Non-Agency RMBS | | $ | 2,323 | | | $ | 3,486 | | | 10.0 | % | | 7.5 | % | | 2.6 | % | | 65.0 | % |
Total | | $ | 2,323 | | | $ | 3,486 | | | | | | | | | |
| | | | | | | | | | | | |
December 31, 2020 | | | | | | | | | | | | |
ABS - Non-Agency RMBS | | $ | 1,755 | | | $ | 3,223 | | | 10.0 | % | | 7.5 | % | | 2.6 | % | | 65.0 | % |
Total | | $ | 1,755 | | | $ | 3,223 | | | | | | | | | |
All of the inputs used have some degree of market observability, based on the Company’s knowledge of the market, relationships with market participants, and use of common market data sources. Collateral prepayment, default and loss severity projections are in the form of “curves” or “vectors” that vary for each monthly collateral cash flow projection. Methods used to develop these projections vary by asset class but conform to industry conventions. The Company uses assumptions that generate its best estimate of future cash flows of each respective security.
Real estate securities measured at fair value on a recurring basis using Level 3 inputs changed as follows:
| | | | | | | | |
| | ABS - Non-Agency RMBS |
| | |
Balance at December 31, 2019 | | $ | 3,052 | |
Total gains (losses) (A) | | |
Included in other comprehensive loss | | (242) | |
Amortization included in interest income | | 462 | |
Purchases, sales and repayments (A) | | |
Proceeds | | (49) | |
Balance at December 31, 2020 | | $ | 3,223 | |
Total gains (losses) (A) | | |
Included in other comprehensive loss | | (305) | |
Amortization included in interest income | | 592 | |
Purchases, sales and repayments (A) | | |
Proceeds | | (24) | |
Balance at December 31, 2021 | | $ | 3,486 | |
(A)None of the gains (losses) recorded in earnings during the periods is attributable to the change in unrealized gains (losses) relating to Level 3 assets still held at the reporting dates. There were no purchases or sales during the years ended December 31, 2021 and 2020. There were no transfers into or out of Level 3 during the years ended December 31, 2021 and 2020.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Liabilities for Which Fair Value is Only Disclosed
The following table summarizes the level of the fair value hierarchy, valuation techniques and inputs used for estimating each class of liabilities not measured at fair value in the statement of financial position but for which fair value is disclosed:
| | | | | | | | | | | | | | | | | |
Type of Liabilities | | | | |
Not Measured At Fair Value | | Fair Value | | |
for Which Fair Value Is Disclosed | | Hierarchy | | Valuation Techniques and Significant Inputs |
Junior subordinated notes payable | | Level 3 | | Valuation technique is based on discounted cash flows. Significant inputs include: |
| | | | • | Amount and timing of expected future cash flows |
| | | | • | Interest rates |
| | | | • | Market yields and the credit spread of the Company |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
11. EQUITY AND EARNINGS PER SHARE
Earnings per Share
The Company is required to present both basic and diluted earnings per share (“EPS”). The following table shows the amounts used in computing basic and diluted EPS:
| | | | | | | | | | | | | | | | | | | | |
| | For Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Numerator for basic and diluted earnings per share: | | | | | | |
Loss from continuing operations after preferred dividends | | $ | (36,949) | | | $ | (61,934) | | | $ | (60,434) | |
Loss Applicable to Common Stockholders | | $ | (36,949) | | | $ | (61,934) | | | $ | (60,434) | |
| | | | | | |
Denominator: | | | | | | |
Denominator for basic earnings per share - weighted average shares | | 89,733,378 | | | 67,158,745 | | | 67,039,556 | |
Effect of dilutive securities | | | | | | |
Options | | — | | | — | | | — | |
RSUs | | — | | | — | | | — | |
Denominator for diluted earnings per share - adjusted weighted average shares | | 89,733,378 | | | 67,158,745 | | | 67,039,556 | |
| | | | | | |
Basic earnings per share: | | | | | | |
Loss from continuing operations per share of common stock after preferred dividends | | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
Loss Applicable to Common Stock, per share | | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
| | | | | | |
Diluted earnings per share: | | | | | | |
Loss from continuing operations per share of common stock after preferred dividends | | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
Loss Applicable to Common Stock, per share | | $ | (0.41) | | | $ | (0.92) | | | $ | (0.90) | |
Basic EPS is calculated by dividing net income (loss) applicable to common stockholders by the weighted average number of shares of common stock outstanding during each period. Diluted EPS is calculated by dividing net income (loss) applicable to common stockholders by the weighted average number of shares of common stock outstanding plus the additional dilutive effect of dilutive securities during each period. The Company’s dilutive securities are its options and RSUs. During 2021, 2020, and 2019, based on the treasury stock method, the Company had 550,753, 623,140 and 2,113,022 potentially dilutive securities, respectively, which were excluded due to the Company's loss position. Net loss applicable to common stockholders is equal to net loss less preferred dividends.
Common Stock Issuances
In 2018, the Company issued a total of 50,000 shares of its common stock to an independent director as part of the Director Stock Program described below.
In 2019, the Company issued a total of 6,000 shares of its common stock to an independent director as part of the Director Stock Program.
In 2019, the Company issued a total of 27,099 of its common stock to independent directors upon vesting of RSUs that were granted in 2018.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
In 2019, the Company issued a total of 8,548 shares of its common stock to employees upon vesting of RSUs that were granted in 2019.
In 2020, the Company issued a total of 50,653 of its common stock to its independent directors upon vesting of RSUs that were granted in 2019.
In 2020, the Company issued a total of 160,792 shares of its common stock to employees upon vesting of RSUs that were granted in 2019.
In 2020, the Company issued 43,396 shares of its common stock to a former executive upon the exercise of vested options that were granted in 2018.
In 2021, the Company issued a total of 13,429 of its common stock to its independent directors upon vesting of RSUs that were granted in 2019.
In 2021, the Company issued a total of 61,520 shares of its common stock to employees upon vesting of RSUs that were granted in 2019.
In 2021, the Company issued 736,551 shares of its common stock to a former executive upon the exercise of vested options that were granted in 2018.
In 2021, the Company completed the public offering of 23,285,553 shares of common stock and the sale of 672,780 shares of common stock to the Chairman of our board of directors.
Incentive and Option Plans
The Drive Shack Inc. 2018 Omnibus Incentive Plan (the "2018 Plan") was effective upon approval by our shareholders in May 2018 and provides for the issuance of equity-based awards in various forms to eligible participants. As of December 31, 2021, the 2018 Plan has 5,284,184 shares available for grant in the aggregate, subject to an annual limitation.
All outstanding options granted under prior option plans will continue to be subject to the terms and conditions set forth in the agreements evidencing such options and the terms of respective option plan.
As detailed in the 2018 Plan, the board of directors may permit a first time non-employee director to make a one-time election to participate in a stock purchase and matching grant program (the "Director Stock Program") which provides that if the non-employee director purchases shares of the Company's common stock at fair value within 30 days following the date the individual becomes a non-employee director, then the Company will issue a matching grant of fully vested shares of common stock equal to 20% of the aggregate fair value of the purchased shares. In 2018, a non-employee director purchased 41,667 shares and the Company issued 8,333 shares representing the matching grant. In 2019, a non-employee director purchased 5,000 shares and the Company issued 1,000 shares representing the matching grant. There were no non-employee director purchases in 2020 and 2021.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
Stock Options
The following is a summary of the changes in the Company's outstanding options for the year ended December 31, 2021.
| | | | | | | | | | | | | | | | | | | | |
| | Number of Options | | Weighted Average Strike Price | | Weighted Average Life Remaining (in years) |
Balance at December 31, 2020 | | 4,935,732 | | | $ | 2.57 | | | |
| | | | | | |
Vested | | (1,353,184) | | | 1.00 | | | |
| | | | | | |
Balance at December 31, 2021 | | 3,582,548 | | | $ | 3.17 | | | 1.6 years |
| | | | | | |
Outstanding at December 31, 2021 | | 2,578,926 | | | $ | 2.59 | | | 1.7 years |
The Company's outstanding options are summarized as follows:
| | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 |
Held by the former Manager | | 2,578,926 | | | 3,627,245 | |
Granted to the former Manager and subsequently transferred to certain Manager’s employees (B) | | 1,003,622 | | | 1,308,154 | |
Granted to the independent directors | | — | | | 333 | |
Granted to Drive Shack employees (A)(C) | | — | | | — | |
Total | | 3,582,548 | | | 4,935,732 | |
(A)In 2019, in connection with the former CEO's retirement, the related option awards were modified to accelerate the vesting of 1,117,118 options, subject to a 90-day exercise period which was not exercised and expired on February 9, 2020. The former CEO forfeited 2,234,237 options upon departure. As a result of the modification, the Company reversed $2.1 million in stock compensation expense. The expense for the modified award was recorded at the modification date fair value.
(B)The Company and Fortress (the former Manager) agreed that options held by certain employees formerly employed by the Manager will not terminate or be forfeited as a result of the Termination and Cooperation Agreement, and the vesting of such options will relate to the relevant holder’s employment with the Company and its affiliates following January 1, 2018. In both February 2017 and April 2018, the former Manager issued 1,152,495 options to certain employees formerly employed by the Manager as part of their compensation. The options fully vest and are exercisable one year prior to the option expiration date, beginning March 2020 through January 2024. In 2019, a certain employee was terminated by the Company and 921,992 options reverted back to the former Manager. The Company reversed $1.2 million in stock compensation expense related to these options.
(C)In 2018, the Company granted 75,000 options to an employee as provided in their employment agreement. The options fully vest on the third anniversary of the grant date. In 2019, the Company granted 695,652 options to an employee that vest and become exercisable in equal annual installment on each of the first three anniversaries of the grant date. In 2021, no options were cancelled as part of an employee's departure from the Company per a separation and release agreement.
The valuation of the employee options has been determined using the Black-Scholes option valuation model. The Black-Scholes option valuation model uses assumptions of expected volatility, expected dividend yield of the Company’s stock, expected term of the awards and the risk-free interest rate. The fair value of the options was determined using the following assumptions:
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
| | | | | | | | | | | | | | | | | | | | |
Option Valuation Date | | | | | | | | April 2019 | | November 2019 |
Expected Volatility | | | | | | | | 36.80 | % | | 44.73 | % |
Expected Dividend Yield | | | | | | | | 0.00 | % | | 0.00 | % |
Expected Remaining Term | | | | | | | | 6.0 years | | 0.3 years |
Risk-Free Rate | | | | | | | | 2.34 | % | | 1.57 | % |
Fair Value at Valuation Date | | | | | | | | $ | 1,280 | | | $ | 67 | |
Stock-based compensation expense is recognized on a straight-line basis from grant date through the vesting date of the options. Stock-based compensation expense related to the employee options was $1.4 million, $0.8 million, and $0.6 million (net of the reversals of stock compensation expenses described above), during the years ended December 31, 2021, 2020, and 2019 respectively, and was recorded in general and administrative expense on the Consolidated Statements of Operations. The unrecognized stock-based compensation expense related to the unvested options was $0.6 million as of December 31, 2021 and will be expensed over a weighted average of 1.1 years.
The closing price on the New York Stock Exchange for the Company’s common stock as of December 31, 2021 was $1.43 per share.
Restricted Stock Units (RSUs)
The following is a summary of the changes in the Company's RSUs for the year ended December 31, 2021:
| | | | | | | | | | | | | | |
| | Number of RSUs | | Weighted Average Grant Date Fair Value (per unit) |
Balance at December 31, 2020 | | 259,238 | | | $ | 3.72 | |
Granted (A) | | 149,660 | | | $ | 1.47 | |
Released | | (162,706) | | | $ | 3.45 | |
Forfeited (B) | | (53,002) | | | $ | 3.74 | |
Outstanding at December 31, 2021 | | 193,190 | | | $ | 2.20 | |
(A)The Company's non-employee directors were granted 149,660 RSUs during 2021 as part of the annual compensation. The RSUs are subject to a one year vesting period.
(B)Unvested RSUs are forfeited by non-employee directors upon their departure from the board of directors and forfeited by employees upon their termination.
The Company grants RSUs to the non-employee directors as part of their annual compensation. The RSUs are subject to a one year vesting period. During the year ended December 31, 2021, the Company granted 149,660 RSUs to non-employee directors and 13,429 RSUs granted to non-employee directors vested. The Company also grants RSUs to employees as part of their annual compensation. The RSUs vest in equal annual installments on each of the first three anniversaries of the grant date. During the year ended December 31, 2021, the Company did not grant RSUs to employees and 61,520 RSUs granted to employees vested and were released. Stock-based compensation expense related to the RSUs was $0.7 million, $0.7 million, and $0.7 million during the years ended December 31, 2021, 2020, and 2019 respectively, and was recorded in general and administrative expense on the Consolidated Statements of Operations. The unrecognized stock-based compensation expense related to the unvested RSUs was $0.3 million as of December 31, 2021 and is expected to be recognized over a weighted average of 1.1 years.
Tax Benefits Preservation Plan
In connection with the adoption of a Tax Benefit Preservation Plan in 2016 and subsequent years through 2020, our board of directors approved the Articles Supplementary of Series E Junior Participating Preferred Stock, which was filed with the State Department of Assessments and Taxation of Maryland on December 8, 2016.
Preferred Stock
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
In March 2003, the Company issued 2.5 million shares ($62.5 million face amount) of its 9.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred”). In October 2005, the Company issued 1.6 million shares ($40.0 million face amount) of its 8.05% Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred”). In March 2007, the Company issued 2.0 million shares ($50.0 million face amount) of its 8.375% Series D Cumulative Redeemable Preferred Stock (the “Series D Preferred”). The Series B Preferred, Series C Preferred and Series D Preferred are non-voting, have a $25 per share liquidation preference, no maturity date and no mandatory redemption. The Company has the option to redeem the Series B Preferred, the Series C Preferred and the Series D Preferred, at their liquidation preference. If the Series C Preferred or Series D Preferred cease to be listed on the NYSE or the AMEX, or quoted on the NASDAQ, and the Company is not subject to the reporting requirements of the Exchange Act, the Company has the option to redeem the Series C Preferred or Series D Preferred, as applicable, at their liquidation preference and, during such time any shares of Series C Preferred or Series D Preferred are outstanding, the dividend will increase to 9.05% or 9.375% per annum, respectively.
In connection with the issuance of the Series B Preferred, Series C Preferred and Series D Preferred, the Company incurred approximately $2.4 million, $1.5 million, and $1.8 million of costs, respectively, which were netted against the proceeds of such offerings. If any series of preferred stock were redeemed, the related costs would be recorded as an adjustment to income available for common stockholders at that time.
In March 2010, the Company settled its offer to exchange (the “Exchange Offer”) shares of its common stock and cash for shares of its preferred stock. After settlement of the Exchange Offer, 1,347,321 shares of Series B Preferred Stock, 496,000 shares of Series C Preferred Stock and 620,000 shares of Series D Preferred Stock remain outstanding for trading on the New York Stock Exchange.
On March 11, 2021 the board of directors declared dividends on the Company’s preferred stock for the period beginning February 1, 2021 and ending April 30, 2021, payable on April 30, 2021 to holders of record of preferred stock on April 1, 2021, in an amount equal to $0.609375, $0.503125 and $0.523438 per share on the 9.750% Series B, 8.050% Series C and 8.375% Series D preferred stock, respectively. Dividends totaling $1.4 million were paid on April 29, 2021.
On May 5, 2021 the board of directors declared dividends on the Company’s preferred stock for the period beginning May 1, 2021 and ending July 31, 2021, payable on July 30, 2021 to holders of record of preferred stock on July 1, 2021, in an amount equal to $0.609375, $0.503125 and $0.523438 per share on the 9.750% Series B, 8.050% Series C and 8.375% Series D preferred stock, respectively. Dividends totaling $1.4 million were paid on July 30, 2021.
On August 5, 2021 the board of directors declared dividends on the Company’s preferred stock for the period beginning August 1, 2021 and ending October 31, 2021, payable on November 1, 2021 to holders of record of preferred stock on October 1, 2021, in an amount equal to $0.609375, $0.503125 and $0.523438 per share on the 9.750% Series B, 8.050% Series C and 8.375% Series D preferred stock, respectively. Dividends totaling $1.4 million were paid on October 29, 2021.
On November 5, 2021, the board of directors of the Company declared dividends on the Company's preferred stock for the period beginning November 1, 2021, and ending January 31, 2022. The dividends are payable on January 31, 2022, to holders of record of preferred stock on January 1, 2022, in an amount equal to $0.609375, $0.503125 and $0.523438 per share on the 9.750% Series B, 8.050% Series C and 8.375% Series D preferred stock, respectively. As of December 31, 2021, $0.9 million remained upaid.
Non-Controlling Interests
On July 12, 2021, the Company entered into an investment agreement among the Company and Symphony Ventures, which we refer to as Symphony, a company organized under the laws of Ireland, in which the Company agreed to sell to Symphony 10% of the partnership interests in each of the wholly owned subsidiary limited partnerships, which we refer to as “SLPs”, formed by the Company to hold each of the Company’s Puttery venues, in exchange for an amount in cash equal to 10% of the total cost to build the Puttery venue owned by such SLP. Symphony’s purchase price in each such SLP will be fully committed on the date the certificate of occupancy for the Puttery venue is received, up to a total commitment of $10 million. Currently the Company and Symphony are party to two SLPs, for the Puttery location in Dallas, Texas and Charlotte, North Carolina. We control through a wholly owned subsidiary all general partnership interests and 90% of the limited partnership interests in the SLP, thus retaining all rights, powers and authority that govern the partnership and, as a result, we consolidate the financial results of this SLP, and report the noncontrolling interest representing the economic interest in the SLP held by Symphony. In exchange for its purchase of limited partnership interests in the SLP, Symphony agreed to pay cash consideration of $1,041,000 on or after
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
November 11, 2021. Symphony’s purchase price for limited partnership interests in the SLP in respect of Charlotte will be finalized in the first quarter of 2021. .No fees or other discounts or commissions are payable to underwriters or other entities in connection with the foregoing
12. TRANSACTIONS WITH AFFILIATES AND AFFILIATED ENTITIES
Agreements with the Former Manager
At December 31, 2021, the Manager, through its affiliates, and principals of the Manager, owned 9.0 million shares of the Company’s common stock and Fortress, through its affiliates, had options relating to an additional 2.6 million shares of the Company’s common stock (Note 11).
13. COMMITMENTS AND CONTINGENCIES
Litigation — The Company is and may become, from time to time, involved in legal actions in the ordinary course of business, including governmental and administrative investigations, inquiries and proceedings concerning employment, labor, environmental and other claims. Although management is unable to predict with certainty the eventual outcome of any legal action, management believes the ultimate liability arising from such actions, individually and in the aggregate, which existed at December 31, 2021, will not materially affect the Company’s consolidated results of operations, financial position or cash flow. Given the inherent unpredictability of these types of proceedings, however, it is possible that future adverse outcomes could have a material effect on our financial results.
Environmental Costs — As a commercial real estate owner, the Company is subject to potential environmental costs. At December 31, 2021, management of the Company is not aware of any environmental concerns that would have a material adverse effect on the Company’s consolidated financial position or results of operations.
Surety Bonds — The Company is required to maintain bonds under certain third-party agreements, as requested by certain utility providers, and under the rules and regulations of licensing authorities and other governmental agencies. The Company had bonds outstanding of approximately $0.9 million as of December 31, 2021 and 2020.
Month-to-Month Leases — traditional golf has four month-to-month property leases which are cancellable by the parties with 30 days written notice. traditional golf also has various month-to-month operating leases for carts and equipment. Lease expense is recorded in short-term lease cost as disclosed in Note 6.
Membership Deposit Liability — In the traditional golf business, until 2021 private country club members generally paid an advance initiation deposit upon their acceptance as a member to the respective country club. Initiation deposits are refundable 30 years after the date of acceptance as a member. As of December 31, 2021, the total face amount of initiation fee deposits was approximately $249.2 million with annual maturities through 2051.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
In 2001 and 2002 American Golf Corporation, when it was owned by a previous owner, entered into an Assumption Agreement and Amended and Restated Membership Deposit Assumption Agreement, respectively, with two trusts established by a previous owner of the American Golf Corporation (the “Trusts”) under which the Trusts agreed to unconditionally assume the obligations of American Golf to refund certain membership deposit liabilities in exchange for shares in the American Golf Corporation. The membership deposit liabilities assumed were refundable 30 years from the date of acceptance of the member with the first liabilities assumed by the Trusts becoming refundable in 2020. The total redemption value of membership deposit liabilities assumed by the Trusts was $158.4 million. Because of the substantial time period between the assumption of the liabilities and the first liabilities becoming refundable the inability to verify and monitor the assets of the Trusts to ensure the ability to perform under the terms of the assumption agreements, the fact that the Trusts are not required to maintain any assets that would support such performance and the Trust settlor was not required contractually to fund the Trust, no asset was recorded at the time of our acquisition of American Golf Corporation in recognition of this assumption agreement for the $158.4 million of liability assumed by the Trusts. The Company does not have the ability to determine the likelihood that the Trusts will meet its obligations. Should the Trusts not fulfill its obligations, the Company would be responsible for refunding the outstanding balance of the membership deposit liability and therefore, recognizes these membership deposit liabilities on its balance sheet. As of December 31, 2021 the Trusts had refunded a total of approximately $0.3 million of membership deposit liabilities under the terms of the assumption agreements.
Restricted Cash — Approximately $3.4 million of restricted cash at December 31, 2021 is used as credit enhancement for Traditional Golf’s obligations related to the performance of lease agreements and certain insurance claims.
Commitments — As of December 31, 2021, the Company has additional operating leases that have not yet commenced of $53.8 million. The leases are expected to commence over the next 12 months with initial lease terms of approximately 10 years. These leases are primarily real estate leases for future entertainment golf venues and corporate office space and the commencement of these leases is contingent on completion of due diligence and satisfaction of certain contingencies which generally occurs prior to construction.
Preferred Dividends in Arrears - As of December 31, 2020, $5.6 million of dividends on the Company's cumulative preferred stock were unpaid and in arrears.
14. INCOME TAXES
The provision for income taxes consists of the following:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2021 | | 2020 | | 2019 |
Current: | | | | | |
Federal | $ | 1,429 | | | $ | 1,537 | | | $ | 532 | |
State and Local | 350 | | | 168 | | | 109 | |
Total Current Provision | $ | 1,779 | | | $ | 1,705 | | | $ | 641 | |
Deferred: | | | | | |
Federal | $ | — | | | $ | — | | | $ | — | |
State and Local | — | | | — | | | — | |
Total Deferred Provision | $ | — | | | $ | — | | | $ | — | |
Total Provision for Income Taxes | $ | 1,779 | | | $ | 1,705 | | | $ | 641 | |
The Company is subject to U.S. federal and state corporate income tax. As of December 31, 2021, the Company has a net operating loss carryforward of approximately $465.6 million that is available to offset future U.S. federal taxable income, if and when it arises. The Company has State net operating losses after apportionment and tax effect of approximately $47.8 million. The net operating loss carryforwards will begin to expire in 2029. A portion of the net operating loss carryforward may be limited in its use due to certain provisions of the Code, including, but not limited to Section 382, which imposes an annual limit on the amount of net operating loss and net capital loss carryforwards that the Company can use to offset future taxable income.
As of December 31, 2021, the Company has a capital loss carryforward of approximately $27.2 million. The capital loss carryforward will begin to expire in 2022.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
The Company and its subsidiaries file U.S. federal and state income tax returns in various jurisdictions. Generally, the Company is no longer subject to tax examinations by tax authorities for years prior to 2018.
The Company has assessed its tax positions for all open years. As of December 31, 2021, the Company reported a total of $0.6 million of unrecognized tax benefits which, if recognized, would affect the Company’s effective tax rate. The Company does not believe that it is reasonably possible that the total amount of unrecognized tax benefits will significantly change within the next twelve months.
A reconciliation of the unrecognized tax benefits is as follows:
| | | | | |
Balance as of December 31, 2020 | $ | 1,196 | |
| |
Decrease due to expiration of statue of limitations | (568) | |
Balance as of December 31, 2021 | $ | 628 | |
Generally, the Company’s effective tax rate differs from the federal statutory rate as a result of state and local taxes and changes in the valuation allowance.
The difference between the Company's reported provision for income taxes and the U.S. federal statutory rate of 21% is as follows:
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 | | 2019 |
Provision at the statutory rate | 21.00 | % | | 21.00 | % | | 21.00 | % |
Permanent items | (0.57) | % | | (0.56) | % | | (0.17) | % |
Excess Inclusion Income | (7.39) | % | | (2.80) | % | | (0.45) | % |
State and local taxes | (0.63) | % | | (0.24) | % | | (0.16) | % |
Valuation allowance | (20.60) | % | | (20.61) | % | | (21.11) | % |
Unrecognized tax benefits | 1.94 | % | | (0.01) | % | | (0.86) | % |
| | | | | |
Other | — | % | | 0.11 | % | | 0.57 | % |
Total Benefit (Expense) | (6.25) | % | | (3.11) | % | | (1.18) | % |
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities as of December 31, 2021 and 2020 are presented below:
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
| | | | | | | | | | | |
| December 31, |
| 2021 | | 2020 |
Deferred tax assets: | | | |
Allowance for loan losses | $ | 285 | | | $ | 283 | |
Depreciation and amortization | 5,600 | | | 8,158 | |
Accrued expenses | 878 | | | 2,956 | |
Interest | 3,610 | | | 3,757 | |
Operating lease liabilities | 57,002 | | | 59,804 | |
Net operating losses | 142,875 | | | 126,163 | |
Capital losses | 7,625 | | | 7,749 | |
Deferred revenue | 3,804 | | | 1,956 | |
Investment in Partnership | 5,245 | | | 5,330 | |
Impairment Loss | 2,671 | | | 1,822 | |
Other | 585 | | | 1,342 | |
Total deferred tax assets | 230,180 | | | 219,320 | |
Less valuation allowance | (169,675) | | | (152,884) | |
Net deferred tax assets | $ | 60,505 | | | $ | 66,436 | |
Deferred tax liabilities: | | | |
Operating lease right-of-use assets | 56,971 | | | 61,467 | |
Membership deposit liabilities | 3,534 | | | 4,969 | |
Total deferred tax liabilities | $ | 60,505 | | | $ | 66,436 | |
Net deferred tax assets | $ | — | | | $ | — | |
In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible.
As of December 31, 2021, the Company recorded a full valuation allowance against its net deferred tax assets as management does not believe that it is more likely than not that the net deferred tax assets will be realized.
The following table summarizes the change in the deferred tax asset valuation allowance:
| | | | | |
Valuation allowance at December 31, 2020 | $ | 152,884 | |
Increase due to current year operations | 16,791 | |
Valuation allowance at December 31, 2021 | $ | 169,675 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
15. (GAIN) LOSS ON LEASE TERMINATIONS AND IMPAIRMENT
The following table summarizes the amounts the Company recorded in the Consolidated Statements of Operations:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
(Gain) loss on lease terminations | | $ | 961 | | | $ | (2,872) | | | $ | — | |
Impairment on traditional golf properties (held-for-sale) | | — | | | — | | | 1,227 | |
Impairment on traditional golf properties (held-for-use) | | — | | | 3,912 | | | 3,805 | |
Impairment on corporate related assets | | 3,187 | | | — | | | — | |
Other losses | | 887 | | | (1,761) | | | 10,381 | |
Total (Gain) Loss on Lease Terminations and Impairment | | $ | 5,035 | | | $ | (721) | | | $ | 15,413 | |
Gain on lease terminations - During the year ended December 31, 2021, the Company recorded a loss related to the Seacliff lease termination. During the year ended December 31, 2020, the Company recorded a gain of $2.9 million on the termination of two traditional golf property leases. The gain primarily related to the net effect of the derecognition of long-lived asset, intangible, and ROU asset and liability balances. In 2019, the Company recognized impairment losses and recorded accumulated impairment totaling approximately $1.2 million for three golf properties. The fair value measurements were based on expected selling prices, less costs to sell.
The significant inputs used to value these real estate assets fall within Level 3 for fair value reporting.
Held for Use Impairment: In 2019, the Company recorded impairment charges totaling $3.8 million for two golf properties. In 2020, the Company recorded impairment charges totaling $3.9 million for two golf courses.
In 2021, the Company recorded $3.2 million related to the impairment on corporate related assets, including the New York Corporate office and related assets.
The Company evaluated the recoverability of the carrying value of these assets using the income approach based on future assumptions of cash flows. As the fair value inputs utilized are unobservable, the Company determined that the significant inputs used to value these properties fall within Level 3 for fair value reporting.
Other Losses: For the year ended December 31, 2021, the Company recorded a $0.9 million loss on asset retirements related to other lease terminations. For the year ended December 31, 2020, the Company recorded a reversal of other losses of $2.0 million primarily due to the sale of equipment and recorded loss on asset retirements of $0.2 million. For the year ended December 31, 2019, the Company recorded loss on asset retirements of $10.4 million primarily due to the Company's decision to discontinue the use of certain software and equipment at our Entertainment Golf venues, including the renovations at the Orlando venue.
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
16. SUMMARY QUARTERLY CONSOLIDATED FINANCIAL INFORMATION (UNAUDITED)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2021 | Quarter Ended | | Year Ended |
| March 31 | | June 30 | | September 30 | | December 31 | | December 31 |
Total revenues | $ | 61,091 | | | $ | 73,879 | | | $ | 76,366 | | | $ | 70,528 | | | $ | 281,864 | |
Total operating costs | 68,966 | | | 72,826 | | | 82,287 | | | 78,409 | | | 302,488 | |
Operating loss (income) | (7,875) | | | 1,053 | | | (5,921) | | | (7,881) | | | (20,624) | |
Total other income (expenses) | (2,534) | | | (2,572) | | | (2,329) | | | (1,924) | | | (9,359) | |
Income tax expense | 495 | | | 450 | | | 616 | | | 218 | | | 1,779 | |
Consolidated net income (loss) | (10,904) | | | (1,969) | | | (8,866) | | | (10,023) | | | (31,762) | |
Less: net loss attributable to noncontrolling interest | — | | | — | | | (15) | | | (378) | | | (393) | |
Net loss attributable to the Company | (10,904) | | | (1,969) | | | (8,851) | | | (9,645) | | | (31,369) | |
Preferred dividends | (1,395) | | | (1,395) | | | (1,395) | | | (1,395) | | | (5,580) | |
Income (loss) applicable to common stockholders | $ | (12,299) | | | $ | (3,364) | | | $ | (10,246) | | | $ | (11,040) | | | $ | (36,949) | |
Income (loss) applicable to common stock, per share | | | | | | | | | |
Basic | $ | (0.15) | | | $ | (0.04) | | | $ | (0.11) | | | $ | (0.12) | | | $ | (0.41) | |
Diluted | $ | (0.15) | | | $ | (0.04) | | | $ | (0.11) | | | $ | (0.12) | | | $ | (0.41) | |
Weighted average number of shares of common stock outstanding | | | | | | | | | |
Basic | 82,558,881 | | | 92,065,615 | | | 92,085,846 | | | 92,073,344 | | | 89,733,378 | |
Diluted | 82,558,881 | | | 92,065,615 | | | 92,085,846 | | | 92,073,344 | | | 89,733,378 | |
| | | | | | | | | |
2020 | Quarter Ended | | Year Ended |
| March 31 | | June 30 | | September 30 | | December 31 | | December 31 |
Total revenues | $ | 61,135 | | | $ | 32,100 | | | $ | 66,465 | | | $ | 60,287 | | | $ | 219,987 | |
Total operating costs | 75,978 | | | 44,248 | | | 72,461 | | | 63,935 | | | 256,622 | |
Operating loss (income) | (14,843) | | | (12,148) | | | (5,996) | | | (3,648) | | | (36,635) | |
Total other income (expenses) | (2,248) | | | (26,878) | | | (2,918) | | | 14,030 | | | (18,014) | |
Income tax expense (benefit) | 271 | | | 500 | | | 498 | | | 436 | | | 1,705 | |
Net income (loss) | (17,362) | | | (39,526) | | | (9,412) | | | 9,946 | | | (56,354) | |
Preferred dividends | (1,395) | | | (1,395) | | | (1,395) | | | (1,395) | | | (5,580) | |
Loss applicable to common stockholders | $ | (18,757) | | | $ | (40,921) | | | $ | (10,807) | | | $ | 8,551 | | | $ | (61,934) | |
Loss applicable to common stock, per share | | | | | | | | | |
Basic | $ | (0.28) | | | $ | (0.61) | | | $ | (0.16) | | | $ | 0.13 | | | $ | (0.92) | |
Diluted | $ | (0.28) | | | $ | (0.61) | | | $ | (0.16) | | | $ | 0.13 | | | $ | (0.92) | |
Weighted average number of shares of common stock outstanding | | | | | | | | | |
Basic | 67,069,534 | | | 67,111,843 | | | 67,212,532 | | | 67,238,624 | | | 67,158,745 | |
Diluted | 67,069,534 | | | 67,111,843 | | | 67,212,532 | | | 67,833,329 | | | 67,158,745 | |
DRIVE SHACK INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2021, 2020 and 2019
(dollars in tables in thousands, except per share data)
17. SUBSEQUENT EVENTS
Preferred Dividends - On March 2, 2022, the Board of Directors of the Company declared dividends on the Company’s preferred stock for the period beginning February 1, 2022 and ending April 30, 2022. The dividends are payable on May 2, 2022, to holders of record of preferred stock on April 1, 2022, in an amount equal to $0.609375, $0.503125 and $0.523438 per share on the 9.750% Series B, 8.050% Series C and 8.375% Series D preferred stock, respectively.
Managed Property Disposals – In March, the Company entered into transition arrangements with respect to River Club, in Boise, ID, and Vista Valencia, in Valencia, CA, pursuant to which its management agreements will terminate on March 31, 2021, assuming all transition items are completed by such date, and the Company will receive agreed-upon early termination fees from the course owners.
Going Concern (Unaudited) — During the period ended September 30, 2022, subsequent to the date of the Consolidated Financial Statements, management determined that there is a substantial doubt about the Company's ability to continue as a going concern over the 12 months from the date of the filing of this Amendment. The disclosure in this Footnote 17 speaks as of the date of this Amendment and not as of the date of the Original Filing.
The financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.
However, our business is dependent upon obtaining substantial funding from various sources. We generated a net loss in the third quarter ended September 30, 2022, and, as previously disclosed, in the fiscal years ended December 31, 2021, and December 31, 2020, and the first and second fiscal quarters of 2022. We do not anticipate that our operational and development cash requirements will be met through current liquidity and internally generated cash flows. Although we have historically depended on external financing sources at this stage in our growth plan, a variety of recent factors, including macroeconomic and geopolitical events such as inflation, rising interest rates and violent conflict in Ukraine, caused financing conditions in the United States to deteriorate in the second quarter and we believe this deterioration accelerated in the third quarter as rates rose. Relatedly, worsening financial conditions make it less likely that the Company will be successful in any effort to sell, finance or otherwise monetize assets to generate liquidity, since potential buyers may be cash constrained, face increased costs due to supply chain issues and face difficulty in pursuing financing sources.
In light of our liquidity position and these recently worsening financial conditions in the United States, management has concluded that there is a substantial doubt about the Company's ability to continue as a going concern over the next 12 months from the date of the filing of this Amendment.
Specifically, the Company’s current liquidity, including primarily cash and cash equivalents, is not sufficient to fund operations without additional sources of liquidity over the next 12 months. Therefore, the ability of the Company to continue operations is dependent on the degree of success of management’s plans to manage existing cash balances and to obtain additional financing to fund its short-term liquidity requirements. In order to manage existing cash balances, management intends to continue to reduce expenditures broadly across all aspects of its business. In order to mitigate the going concern, management expects that it will need to obtain external financing sources notwithstanding the negative conditions afflicting debt markets and other sources of potential liquidity